Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.93% first-year return on $95,658 initial cash invested.
-8.93%
Cash On Cash
4.05%
Cap Rate
0.67
DSCR
$2,700
Rent
-$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $3,412 expenses = $712 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,658
Downpayment
20%
$73,960
Closing costs
1%
$3,698
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,700
Total Expenses
$3,412
Mortgage P&I
69%
$1,852
Property Taxes
5%
$133
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$675