Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.75% first-year return on $93,348 initial cash invested.
-1.75%
Cash On Cash
5.81%
Cap Rate
1
DSCR
$3,411
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,411 income − $3,547 expenses = $136 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,348
Downpayment
20%
$71,760
Closing costs
1%
$3,588
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,411
Total Expenses
$3,547
Mortgage P&I
51%
$1,738
Property Taxes
1%
$46
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$853