Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.76% first-year return on $95,490 initial cash invested.
-2.76%
Cash On Cash
5.62%
Cap Rate
0.96
DSCR
$3,557
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,557 income − $3,777 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,557
Total Expenses
$3,777
Mortgage P&I
51%
$1,807
Property Taxes
4%
$133
Home Insurance
4%
$130
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889