Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.09% first-year return on $95,238 initial cash invested.
-6.09%
Cash On Cash
4.85%
Cap Rate
0.81
DSCR
$3,430
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,430 income − $3,913 expenses = $483 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,238
Downpayment
20%
$73,560
Closing costs
1%
$3,678
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,430
Total Expenses
$3,913
Mortgage P&I
53%
$1,833
Property Taxes
9%
$312
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858