Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.52% first-year return on $94,461 initial cash invested.
-10.52%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$3,569
Rent
-$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,569 income − $4,397 expenses = $828 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,461
Downpayment
20%
$72,820
Closing costs
1%
$3,641
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,569
Total Expenses
$4,397
Mortgage P&I
51%
$1,808
Property Taxes
12%
$444
Home Insurance
4%
$129
HOA
8%
$303
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892