Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.07% first-year return on $94,209 initial cash invested.
-11.07%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$2,760
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,760 income − $3,629 expenses = $869 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,209
Downpayment
20%
$72,580
Closing costs
1%
$3,629
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,760
Total Expenses
$3,629
Mortgage P&I
66%
$1,813
Property Taxes
13%
$364
Home Insurance
5%
$128
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690