Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.8% first-year return on $94,860 initial cash invested.
-8.8%
Cash On Cash
4.19%
Cap Rate
0.69
DSCR
$2,800
Rent
-$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $3,496 expenses = $696 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,860
Downpayment
20%
$73,200
Closing costs
1%
$3,660
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,800
Total Expenses
$3,496
Mortgage P&I
67%
$1,863
Property Taxes
5%
$150
Home Insurance
5%
$131
HOA
0%
$8
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700