Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.02% first-year return on $93,957 initial cash invested.
-5.02%
Cash On Cash
5.16%
Cap Rate
0.86
DSCR
$3,552
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,552 income − $3,945 expenses = $393 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,957
Downpayment
20%
$72,340
Closing costs
1%
$3,617
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,552
Total Expenses
$3,945
Mortgage P&I
51%
$1,805
Property Taxes
8%
$290
Home Insurance
4%
$130
HOA
0%
$15
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888