Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.82% first-year return on $94,461 initial cash invested.
-3.82%
Cash On Cash
5.6%
Cap Rate
0.93
DSCR
$4,415
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,415 income − $4,716 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,461
Downpayment
20%
$72,820
Closing costs
1%
$3,641
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,415
Total Expenses
$4,716
Mortgage P&I
41%
$1,822
Property Taxes
15%
$662
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104