Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.09% first-year return on $95,238 initial cash invested.
-0.09%
Cash On Cash
6.46%
Cap Rate
1.09
DSCR
$4,159
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,159 income − $4,166 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,238
Downpayment
20%
$73,560
Closing costs
1%
$3,678
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,159
Total Expenses
$4,166
Mortgage P&I
44%
$1,821
Property Taxes
5%
$202
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040