Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.51% first-year return on $92,949 initial cash invested.
-8.51%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$2,574
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $3,233 expenses = $659 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,949
Downpayment
20%
$71,380
Closing costs
1%
$3,569
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$3,233
Mortgage P&I
68%
$1,760
Property Taxes
5%
$116
Home Insurance
5%
$121
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644