Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.58% first-year return on $94,650 initial cash invested.
-1.58%
Cash On Cash
5.95%
Cap Rate
1.01
DSCR
$3,748
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,748 income − $3,873 expenses = $125 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,748
Total Expenses
$3,873
Mortgage P&I
48%
$1,785
Property Taxes
4%
$161
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937