Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.21% first-year return on $94,272 initial cash invested.
-11.21%
Cash On Cash
3.63%
Cap Rate
0.59
DSCR
$3,113
Rent
-$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,113 income − $3,994 expenses = $881 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,272
Downpayment
20%
$72,640
Closing costs
1%
$3,632
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,113
Total Expenses
$3,994
Mortgage P&I
60%
$1,854
Property Taxes
15%
$456
Home Insurance
4%
$131
HOA
2%
$58
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$778