Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.5% first-year return on $95,427 initial cash invested.
-0.5%
Cash On Cash
6.35%
Cap Rate
1.08
DSCR
$4,640
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,640 income − $4,680 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,427
Downpayment
20%
$73,740
Closing costs
1%
$3,687
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,640
Total Expenses
$4,680
Mortgage P&I
39%
$1,804
Property Taxes
11%
$517
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$696
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,160