Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.76% first-year return on $93,327 initial cash invested.
-12.76%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$2,711
Rent
-$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,711 income − $3,703 expenses = $992 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,327
Downpayment
20%
$71,740
Closing costs
1%
$3,587
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,711
Total Expenses
$3,703
Mortgage P&I
67%
$1,805
Property Taxes
16%
$429
Home Insurance
5%
$126
HOA
2%
$42
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678