Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.76% first-year return on $94,509 initial cash invested.
-1.76%
Cash On Cash
6.47%
Cap Rate
1.01
DSCR
$4,186
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,186 income − $4,325 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,509
Downpayment
20%
$78,580
Closing costs
1%
$3,929
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$4,186
Total Expenses
$4,325
Mortgage P&I
50%
$2,091
Property Taxes
1%
$48
Home Insurance
3%
$138
HOA
1%
$40
Property Management
15%
$628
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046