Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected 0% first-year return on $96,393 initial cash invested.
0%
Cash On Cash
6.74%
Cap Rate
1.09
DSCR
$4,470
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,470 income − $4,470 expenses = $0 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,393
Downpayment
20%
$74,660
Closing costs
1%
$3,733
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,470
Total Expenses
$4,470
Mortgage P&I
43%
$1,918
Property Taxes
6%
$275
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118