Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.11% first-year return on $95,259 initial cash invested.
-8.11%
Cash On Cash
4.23%
Cap Rate
0.72
DSCR
$3,493
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,493 income − $4,137 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,259
Downpayment
20%
$73,580
Closing costs
1%
$3,679
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,493
Total Expenses
$4,137
Mortgage P&I
52%
$1,800
Property Taxes
13%
$459
Home Insurance
4%
$131
HOA
2%
$70
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873