Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.97% first-year return on $94,020 initial cash invested.
-3.97%
Cash On Cash
5.66%
Cap Rate
0.92
DSCR
$3,821
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,821 income − $4,132 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,020
Downpayment
20%
$72,400
Closing costs
1%
$3,620
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,821
Total Expenses
$4,132
Mortgage P&I
49%
$1,865
Property Taxes
7%
$258
Home Insurance
3%
$130
HOA
1%
$45
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$955