Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.34% first-year return on $95,721 initial cash invested.
-2.34%
Cash On Cash
5.95%
Cap Rate
0.99
DSCR
$4,371
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,371 income − $4,558 expenses = $187 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,721
Downpayment
20%
$74,020
Closing costs
1%
$3,701
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,371
Total Expenses
$4,558
Mortgage P&I
42%
$1,847
Property Taxes
11%
$479
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,093