Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.72% first-year return on $95,175 initial cash invested.
-6.72%
Cash On Cash
4.59%
Cap Rate
0.78
DSCR
$3,214
Rent
-$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,214 income − $3,747 expenses = $533 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,175
Downpayment
20%
$73,500
Closing costs
1%
$3,675
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,214
Total Expenses
$3,747
Mortgage P&I
56%
$1,810
Property Taxes
8%
$264
Home Insurance
4%
$129
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804