Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.61% first-year return on $94,566 initial cash invested.
-7.61%
Cash On Cash
4.58%
Cap Rate
0.75
DSCR
$3,141
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,141 income − $3,741 expenses = $600 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,566
Downpayment
20%
$72,920
Closing costs
1%
$3,646
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,141
Total Expenses
$3,741
Mortgage P&I
59%
$1,866
Property Taxes
8%
$239
Home Insurance
4%
$128
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785