Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.98% first-year return on $94,671 initial cash invested.
-2.98%
Cash On Cash
5.62%
Cap Rate
0.95
DSCR
$3,502
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,502 income − $3,737 expenses = $235 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,671
Downpayment
20%
$73,020
Closing costs
1%
$3,651
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,502
Total Expenses
$3,737
Mortgage P&I
52%
$1,804
Property Taxes
3%
$121
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876