Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.66% first-year return on $93,978 initial cash invested.
-4.66%
Cash On Cash
5.1%
Cap Rate
0.88
DSCR
$3,706
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,706 income − $4,071 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,978
Downpayment
20%
$72,360
Closing costs
1%
$3,618
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,706
Total Expenses
$4,071
Mortgage P&I
47%
$1,754
Property Taxes
11%
$399
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926