Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.19% first-year return on $93,390 initial cash invested.
-1.19%
Cash On Cash
6.18%
Cap Rate
1.03
DSCR
$3,859
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,859 income − $3,952 expenses = $93 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,859
Total Expenses
$3,952
Mortgage P&I
46%
$1,789
Property Taxes
5%
$185
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$965