Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.35% first-year return on $95,196 initial cash invested.
-6.35%
Cash On Cash
4.96%
Cap Rate
0.8
DSCR
$3,335
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,335 income − $3,839 expenses = $504 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,196
Downpayment
20%
$73,520
Closing costs
1%
$3,676
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,335
Total Expenses
$3,839
Mortgage P&I
57%
$1,891
Property Taxes
7%
$217
Home Insurance
4%
$129
HOA
0%
$2
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834