Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.5% first-year return on $93,306 initial cash invested.
-5.5%
Cash On Cash
5.06%
Cap Rate
0.84
DSCR
$3,536
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $3,964 expenses = $428 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,306
Downpayment
20%
$71,720
Closing costs
1%
$3,586
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$3,964
Mortgage P&I
51%
$1,799
Property Taxes
9%
$318
Home Insurance
4%
$128
HOA
1%
$23
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884