Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.52% first-year return on $94,797 initial cash invested.
-11.52%
Cash On Cash
3.15%
Cap Rate
0.54
DSCR
$2,042
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,042 income − $2,952 expenses = $910 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,797
Downpayment
20%
$73,140
Closing costs
1%
$3,657
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,042
Total Expenses
$2,952
Mortgage P&I
88%
$1,787
Property Taxes
0%
$9
Home Insurance
6%
$130
HOA
2%
$46
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510