Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.05% first-year return on $95,532 initial cash invested.
-5.05%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$4,408
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,408 income − $4,810 expenses = $402 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,532
Downpayment
20%
$73,840
Closing costs
1%
$3,692
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,408
Total Expenses
$4,810
Mortgage P&I
42%
$1,839
Property Taxes
16%
$707
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,102