Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.35% first-year return on $89,490 initial cash invested.
-0.35%
Cash On Cash
6.9%
Cap Rate
1.08
DSCR
$4,592
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,592 income − $4,618 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$4,592
Total Expenses
$4,618
Mortgage P&I
43%
$1,964
Property Taxes
2%
$88
Home Insurance
3%
$129
HOA
5%
$232
Property Management
15%
$689
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,148