Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.03% first-year return on $95,637 initial cash invested.
-12.03%
Cash On Cash
3.02%
Cap Rate
0.52
DSCR
$2,208
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $3,167 expenses = $959 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,637
Downpayment
20%
$73,940
Closing costs
1%
$3,697
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,208
Total Expenses
$3,167
Mortgage P&I
82%
$1,802
Property Taxes
8%
$175
Home Insurance
6%
$131
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552