Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.52% first-year return on $93,873 initial cash invested.
-3.52%
Cash On Cash
5.45%
Cap Rate
0.92
DSCR
$3,374
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,374 income − $3,649 expenses = $275 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,873
Downpayment
20%
$72,260
Closing costs
1%
$3,613
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,374
Total Expenses
$3,649
Mortgage P&I
53%
$1,780
Property Taxes
4%
$120
Home Insurance
4%
$129
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844