Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.78% first-year return on $94,062 initial cash invested.
-0.78%
Cash On Cash
6.28%
Cap Rate
1.05
DSCR
$3,927
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,927 income − $3,988 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,062
Downpayment
20%
$72,440
Closing costs
1%
$3,622
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,927
Total Expenses
$3,988
Mortgage P&I
46%
$1,801
Property Taxes
4%
$174
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982