Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.71% first-year return on $95,490 initial cash invested.
-5.71%
Cash On Cash
4.9%
Cap Rate
0.82
DSCR
$3,322
Rent
-$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,322 income − $3,776 expenses = $454 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,322
Total Expenses
$3,776
Mortgage P&I
55%
$1,827
Property Taxes
7%
$226
Home Insurance
4%
$129
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830