Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.01% first-year return on $93,327 initial cash invested.
-2.01%
Cash On Cash
6.18%
Cap Rate
1.01
DSCR
$4,548
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,548 income − $4,704 expenses = $156 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,327
Downpayment
20%
$71,740
Closing costs
1%
$3,587
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,548
Total Expenses
$4,704
Mortgage P&I
40%
$1,822
Property Taxes
13%
$571
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,137