Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.14% first-year return on $94,272 initial cash invested.
-7.14%
Cash On Cash
4.52%
Cap Rate
0.75
DSCR
$2,880
Rent
-$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,880 income − $3,441 expenses = $561 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,272
Downpayment
20%
$72,640
Closing costs
1%
$3,632
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,880
Total Expenses
$3,441
Mortgage P&I
63%
$1,813
Property Taxes
3%
$83
Home Insurance
5%
$131
HOA
1%
$32
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720