Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.3% first-year return on $94,944 initial cash invested.
-1.3%
Cash On Cash
6.22%
Cap Rate
1.04
DSCR
$4,199
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,199 income − $4,302 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,944
Downpayment
20%
$73,280
Closing costs
1%
$3,664
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,199
Total Expenses
$4,302
Mortgage P&I
44%
$1,835
Property Taxes
8%
$325
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050