Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.38% first-year return on $94,377 initial cash invested.
-5.38%
Cash On Cash
5.33%
Cap Rate
0.86
DSCR
$3,787
Rent
-$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,787 income − $4,210 expenses = $423 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
$3,787
Total Expenses
$4,210
Mortgage P&I
50%
$1,888
Property Taxes
10%
$374
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$947