Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.86% first-year return on $94,545 initial cash invested.
-8.86%
Cash On Cash
3.81%
Cap Rate
0.66
DSCR
$2,694
Rent
-$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $3,392 expenses = $698 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,545
Downpayment
20%
$72,900
Closing costs
1%
$3,645
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$3,392
Mortgage P&I
65%
$1,747
Property Taxes
8%
$220
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674