Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.05% first-year return on $93,789 initial cash invested.
-6.05%
Cash On Cash
4.82%
Cap Rate
0.8
DSCR
$3,018
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,018 income − $3,491 expenses = $473 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,789
Downpayment
20%
$72,180
Closing costs
1%
$3,609
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,018
Total Expenses
$3,491
Mortgage P&I
60%
$1,803
Property Taxes
4%
$108
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754