Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.91% first-year return on $95,385 initial cash invested.
-6.91%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$3,910
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,910 income − $4,459 expenses = $549 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,385
Downpayment
20%
$73,700
Closing costs
1%
$3,685
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,910
Total Expenses
$4,459
Mortgage P&I
47%
$1,834
Property Taxes
16%
$618
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978