Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.58% first-year return on $95,490 initial cash invested.
-0.58%
Cash On Cash
6.54%
Cap Rate
1.06
DSCR
$4,142
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,142 income − $4,188 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,142
Total Expenses
$4,188
Mortgage P&I
46%
$1,892
Property Taxes
4%
$178
Home Insurance
3%
$129
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036