Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.74% first-year return on $94,650 initial cash invested.
-0.74%
Cash On Cash
6.19%
Cap Rate
1.05
DSCR
$3,877
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,877 income − $3,935 expenses = $58 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,877
Total Expenses
$3,935
Mortgage P&I
46%
$1,785
Property Taxes
4%
$161
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969