Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.17% first-year return on $93,894 initial cash invested.
-3.17%
Cash On Cash
5.47%
Cap Rate
0.94
DSCR
$3,553
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,553 income − $3,801 expenses = $248 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
$3,553
Total Expenses
$3,801
Mortgage P&I
49%
$1,752
Property Taxes
6%
$216
Home Insurance
4%
$128
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888