Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.03% first-year return on $94,419 initial cash invested.
-11.03%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$2,956
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,956 income − $3,824 expenses = $868 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,419
Downpayment
20%
$72,780
Closing costs
1%
$3,639
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,956
Total Expenses
$3,824
Mortgage P&I
62%
$1,840
Property Taxes
13%
$395
Home Insurance
5%
$136
HOA
1%
$35
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739