Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.17% first-year return on $93,915 initial cash invested.
-6.17%
Cash On Cash
4.96%
Cap Rate
0.81
DSCR
$3,533
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,533 income − $4,016 expenses = $483 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,915
Downpayment
20%
$72,300
Closing costs
1%
$3,615
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,533
Total Expenses
$4,016
Mortgage P&I
52%
$1,837
Property Taxes
10%
$353
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883