Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.38% first-year return on $92,508 initial cash invested.
-0.38%
Cash On Cash
6.52%
Cap Rate
1.09
DSCR
$4,547
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,547 income − $4,576 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,508
Downpayment
20%
$70,960
Closing costs
1%
$3,548
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,547
Total Expenses
$4,576
Mortgage P&I
39%
$1,774
Property Taxes
11%
$489
Home Insurance
3%
$126
HOA
0%
$4
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,137