Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.71% first-year return on $93,327 initial cash invested.
-0.71%
Cash On Cash
6.4%
Cap Rate
1.07
DSCR
$4,382
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,382 income − $4,437 expenses = $55 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,327
Downpayment
20%
$71,740
Closing costs
1%
$3,587
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,382
Total Expenses
$4,437
Mortgage P&I
41%
$1,793
Property Taxes
9%
$415
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,096