Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.99% first-year return on $95,322 initial cash invested.
-4.99%
Cash On Cash
5.2%
Cap Rate
0.86
DSCR
$3,652
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,652 income − $4,048 expenses = $396 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,322
Downpayment
20%
$73,640
Closing costs
1%
$3,682
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,652
Total Expenses
$4,048
Mortgage P&I
51%
$1,845
Property Taxes
9%
$317
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913