Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.57% first-year return on $92,823 initial cash invested.
-0.57%
Cash On Cash
6.35%
Cap Rate
1.07
DSCR
$4,179
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,179 income − $4,223 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,823
Downpayment
20%
$71,260
Closing costs
1%
$3,563
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,179
Total Expenses
$4,223
Mortgage P&I
42%
$1,762
Property Taxes
9%
$362
Home Insurance
2%
$93
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,045