Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.2% first-year return on $95,574 initial cash invested.
-9.2%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$3,514
Rent
-$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,514 income − $4,247 expenses = $733 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,574
Downpayment
20%
$73,880
Closing costs
1%
$3,694
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,514
Total Expenses
$4,247
Mortgage P&I
52%
$1,844
Property Taxes
17%
$585
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$878