Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.44% first-year return on $95,868 initial cash invested.
-5.44%
Cash On Cash
4.94%
Cap Rate
0.85
DSCR
$3,867
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $4,302 expenses = $435 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,868
Downpayment
20%
$74,160
Closing costs
1%
$3,708
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,867
Total Expenses
$4,302
Mortgage P&I
47%
$1,808
Property Taxes
9%
$344
Home Insurance
3%
$133
HOA
4%
$160
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967