Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.56% first-year return on $95,406 initial cash invested.
-3.56%
Cash On Cash
5.49%
Cap Rate
0.94
DSCR
$4,218
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,218 income − $4,501 expenses = $283 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,406
Downpayment
20%
$73,720
Closing costs
1%
$3,686
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,218
Total Expenses
$4,501
Mortgage P&I
43%
$1,801
Property Taxes
13%
$553
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054