Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.26% first-year return on $94,377 initial cash invested.
-5.26%
Cash On Cash
5.36%
Cap Rate
0.86
DSCR
$3,806
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,806 income − $4,220 expenses = $414 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,377
Downpayment
20%
$72,740
Closing costs
1%
$3,637
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$4,220
Mortgage P&I
50%
$1,888
Property Taxes
10%
$374
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952