Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.31% first-year return on $96,099 initial cash invested.
-0.31%
Cash On Cash
6.53%
Cap Rate
1.08
DSCR
$4,307
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,307 income − $4,332 expenses = $25 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,099
Downpayment
20%
$74,380
Closing costs
1%
$3,719
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,307
Total Expenses
$4,332
Mortgage P&I
44%
$1,876
Property Taxes
6%
$267
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,077