Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.82% first-year return on $93,390 initial cash invested.
-1.82%
Cash On Cash
6.04%
Cap Rate
1.01
DSCR
$4,027
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,027 income − $4,169 expenses = $142 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,027
Total Expenses
$4,169
Mortgage P&I
44%
$1,788
Property Taxes
8%
$322
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,007