Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.46% first-year return on $95,532 initial cash invested.
-5.46%
Cash On Cash
5.13%
Cap Rate
0.86
DSCR
$4,347
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,347 income − $4,782 expenses = $435 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
$4,347
Total Expenses
$4,782
Mortgage P&I
42%
$1,839
Property Taxes
16%
$707
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,087