Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.27% first-year return on $94,293 initial cash invested.
-0.27%
Cash On Cash
6.71%
Cap Rate
1.08
DSCR
$4,104
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,104 income − $4,125 expenses = $21 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,293
Downpayment
20%
$72,660
Closing costs
1%
$3,633
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,104
Total Expenses
$4,125
Mortgage P&I
46%
$1,888
Property Taxes
5%
$193
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026