Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.9% first-year return on $95,637 initial cash invested.
-2.9%
Cash On Cash
5.76%
Cap Rate
0.96
DSCR
$3,876
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,876 income − $4,107 expenses = $231 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,637
Downpayment
20%
$73,940
Closing costs
1%
$3,697
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,876
Total Expenses
$4,107
Mortgage P&I
48%
$1,850
Property Taxes
7%
$266
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969