Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.15% first-year return on $94,146 initial cash invested.
-10.15%
Cash On Cash
3.59%
Cap Rate
0.61
DSCR
$2,209
Rent
-$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $3,005 expenses = $796 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,146
Downpayment
20%
$72,520
Closing costs
1%
$3,626
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,209
Total Expenses
$3,005
Mortgage P&I
81%
$1,793
Property Taxes
1%
$19
Home Insurance
6%
$134
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552