Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.77% first-year return on $94,923 initial cash invested.
-8.77%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$3,798
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,798 income − $4,492 expenses = $694 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,923
Downpayment
20%
$73,260
Closing costs
1%
$3,663
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,798
Total Expenses
$4,492
Mortgage P&I
48%
$1,827
Property Taxes
19%
$711
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950