Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.92% first-year return on $92,739 initial cash invested.
-0.92%
Cash On Cash
6.36%
Cap Rate
1.06
DSCR
$4,630
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,630 income − $4,701 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,739
Downpayment
20%
$71,180
Closing costs
1%
$3,559
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,630
Total Expenses
$4,701
Mortgage P&I
38%
$1,773
Property Taxes
13%
$581
Home Insurance
3%
$125
HOA
0%
$0
Property Management
15%
$694
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,158