Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.08% first-year return on $94,608 initial cash invested.
-9.08%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$2,542
Rent
-$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $3,258 expenses = $716 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,608
Downpayment
20%
$72,960
Closing costs
1%
$3,648
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$3,258
Mortgage P&I
71%
$1,809
Property Taxes
4%
$97
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636