Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.15% first-year return on $93,453 initial cash invested.
-3.15%
Cash On Cash
5.68%
Cap Rate
0.95
DSCR
$3,787
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,787 income − $4,032 expenses = $245 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,453
Downpayment
20%
$71,860
Closing costs
1%
$3,593
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,787
Total Expenses
$4,032
Mortgage P&I
47%
$1,794
Property Taxes
8%
$290
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$947