Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.89% first-year return on $95,427 initial cash invested.
-0.89%
Cash On Cash
6.01%
Cap Rate
1.05
DSCR
$3,978
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,978 income − $4,049 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,978
Total Expenses
$4,049
Mortgage P&I
44%
$1,759
Property Taxes
6%
$241
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994