Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.78% first-year return on $95,007 initial cash invested.
-1.78%
Cash On Cash
6.04%
Cap Rate
1.01
DSCR
$4,104
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,104 income − $4,245 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,007
Downpayment
20%
$73,340
Closing costs
1%
$3,667
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,104
Total Expenses
$4,245
Mortgage P&I
44%
$1,823
Property Taxes
8%
$321
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026