Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.28% first-year return on $93,159 initial cash invested.
-2.28%
Cash On Cash
6.04%
Cap Rate
0.99
DSCR
$3,881
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,881 income − $4,058 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,159
Downpayment
20%
$71,580
Closing costs
1%
$3,579
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,881
Total Expenses
$4,058
Mortgage P&I
47%
$1,824
Property Taxes
6%
$236
Home Insurance
3%
$103
HOA
1%
$33
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970