Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.47% first-year return on $94,671 initial cash invested.
-10.47%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$2,443
Rent
-$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,443 income − $3,269 expenses = $826 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,671
Downpayment
20%
$73,020
Closing costs
1%
$3,651
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,443
Total Expenses
$3,269
Mortgage P&I
75%
$1,834
Property Taxes
5%
$131
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$611