Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.03% first-year return on $95,679 initial cash invested.
-9.03%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$2,523
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $3,243 expenses = $720 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,523
Total Expenses
$3,243
Mortgage P&I
73%
$1,832
Property Taxes
3%
$65
Home Insurance
5%
$135
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631