Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.86% first-year return on $95,070 initial cash invested.
-0.86%
Cash On Cash
6.33%
Cap Rate
1.05
DSCR
$4,059
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,059 income − $4,127 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,070
Downpayment
20%
$73,400
Closing costs
1%
$3,670
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,059
Total Expenses
$4,127
Mortgage P&I
45%
$1,842
Property Taxes
5%
$207
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$609
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,015