Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.09% first-year return on $93,957 initial cash invested.
-10.09%
Cash On Cash
3.83%
Cap Rate
0.63
DSCR
$2,759
Rent
-$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,759 income − $3,549 expenses = $790 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,957
Downpayment
20%
$72,340
Closing costs
1%
$3,617
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,759
Total Expenses
$3,549
Mortgage P&I
67%
$1,835
Property Taxes
9%
$241
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690