Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.01% first-year return on $93,747 initial cash invested.
-1.01%
Cash On Cash
6.14%
Cap Rate
1.06
DSCR
$4,434
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,434 income − $4,513 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,747
Downpayment
20%
$72,140
Closing costs
1%
$3,607
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,434
Total Expenses
$4,513
Mortgage P&I
39%
$1,747
Property Taxes
12%
$511
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$665
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,108