Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.25% first-year return on $95,406 initial cash invested.
-0.25%
Cash On Cash
6.8%
Cap Rate
1.09
DSCR
$4,659
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,659 income − $4,679 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,406
Downpayment
20%
$73,720
Closing costs
1%
$3,686
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,659
Total Expenses
$4,679
Mortgage P&I
41%
$1,924
Property Taxes
7%
$346
Home Insurance
3%
$131
HOA
1%
$42
Property Management
15%
$699
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,165