Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.92% first-year return on $94,650 initial cash invested.
-6.92%
Cash On Cash
4.32%
Cap Rate
0.76
DSCR
$3,048
Rent
-$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $3,594 expenses = $546 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,048
Total Expenses
$3,594
Mortgage P&I
57%
$1,739
Property Taxes
9%
$264
Home Insurance
4%
$128
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762