Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.96% first-year return on $95,217 initial cash invested.
-0.96%
Cash On Cash
6.14%
Cap Rate
1.05
DSCR
$4,294
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $4,370 expenses = $76 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
$4,294
Total Expenses
$4,370
Mortgage P&I
42%
$1,785
Property Taxes
9%
$392
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074