Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.93% first-year return on $93,894 initial cash invested.
-5.93%
Cash On Cash
4.69%
Cap Rate
0.81
DSCR
$3,137
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,137 income − $3,601 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,894
Downpayment
20%
$72,280
Closing costs
1%
$3,614
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,137
Total Expenses
$3,601
Mortgage P&I
56%
$1,752
Property Taxes
7%
$216
Home Insurance
4%
$128
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784