Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.88% first-year return on $95,952 initial cash invested.
-6.88%
Cash On Cash
4.7%
Cap Rate
0.77
DSCR
$2,875
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,875 income − $3,425 expenses = $550 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,952
Downpayment
20%
$74,240
Closing costs
1%
$3,712
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,875
Total Expenses
$3,425
Mortgage P&I
66%
$1,889
Property Taxes
5%
$154
Home Insurance
0%
$2
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719