Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.55% first-year return on $94,314 initial cash invested.
-0.55%
Cash On Cash
6.41%
Cap Rate
1.07
DSCR
$4,043
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,043 income − $4,086 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,314
Downpayment
20%
$72,680
Closing costs
1%
$3,634
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,043
Total Expenses
$4,086
Mortgage P&I
45%
$1,822
Property Taxes
5%
$193
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,011