Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.64% first-year return on $94,713 initial cash invested.
-12.64%
Cash On Cash
3.17%
Cap Rate
0.51
DSCR
$2,178
Rent
-$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,178 income − $3,176 expenses = $998 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,713
Downpayment
20%
$73,060
Closing costs
1%
$3,653
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,178
Total Expenses
$3,176
Mortgage P&I
86%
$1,876
Property Taxes
4%
$92
Home Insurance
6%
$121
HOA
2%
$42
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544