Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.67% first-year return on $93,390 initial cash invested.
-11.67%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$3,135
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $4,043 expenses = $908 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,135
Total Expenses
$4,043
Mortgage P&I
57%
$1,789
Property Taxes
20%
$624
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784