Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.33% first-year return on $95,994 initial cash invested.
-2.33%
Cash On Cash
5.87%
Cap Rate
0.98
DSCR
$3,768
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $3,954 expenses = $186 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,994
Downpayment
20%
$74,280
Closing costs
1%
$3,714
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$3,954
Mortgage P&I
49%
$1,852
Property Taxes
4%
$160
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942