Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.15% first-year return on $95,175 initial cash invested.
-6.15%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$3,436
Rent
-$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,436 income − $3,924 expenses = $488 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,175
Downpayment
20%
$73,500
Closing costs
1%
$3,675
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,436
Total Expenses
$3,924
Mortgage P&I
54%
$1,841
Property Taxes
9%
$306
Home Insurance
4%
$129
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$859