Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.18% first-year return on $95,889 initial cash invested.
-5.18%
Cash On Cash
5.13%
Cap Rate
0.85
DSCR
$3,362
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,362 income − $3,776 expenses = $414 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,889
Downpayment
20%
$74,180
Closing costs
1%
$3,709
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,362
Total Expenses
$3,776
Mortgage P&I
55%
$1,865
Property Taxes
5%
$168
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840