Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.46% first-year return on $95,364 initial cash invested.
-8.46%
Cash On Cash
3.98%
Cap Rate
0.69
DSCR
$3,130
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $3,802 expenses = $672 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,364
Downpayment
20%
$73,680
Closing costs
1%
$3,684
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$3,802
Mortgage P&I
57%
$1,769
Property Taxes
13%
$400
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782