Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.96% first-year return on $93,390 initial cash invested.
-4.96%
Cash On Cash
4.93%
Cap Rate
0.85
DSCR
$3,206
Rent
-$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,206 income − $3,592 expenses = $386 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,206
Total Expenses
$3,592
Mortgage P&I
54%
$1,734
Property Taxes
6%
$193
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802