Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.59% first-year return on $95,364 initial cash invested.
-2.59%
Cash On Cash
5.9%
Cap Rate
0.98
DSCR
$4,051
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,051 income − $4,257 expenses = $206 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,364
Downpayment
20%
$73,680
Closing costs
1%
$3,684
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,051
Total Expenses
$4,257
Mortgage P&I
46%
$1,856
Property Taxes
8%
$327
Home Insurance
3%
$129
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,013