Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.89% first-year return on $95,217 initial cash invested.
-5.89%
Cash On Cash
4.76%
Cap Rate
0.82
DSCR
$3,542
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,542 income − $4,009 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,217
Downpayment
20%
$73,540
Closing costs
1%
$3,677
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,542
Total Expenses
$4,009
Mortgage P&I
50%
$1,785
Property Taxes
11%
$392
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886