Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.72% first-year return on $95,133 initial cash invested.
-8.72%
Cash On Cash
4.31%
Cap Rate
0.7
DSCR
$3,162
Rent
-$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $3,853 expenses = $691 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,133
Downpayment
20%
$73,460
Closing costs
1%
$3,673
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,162
Total Expenses
$3,853
Mortgage P&I
60%
$1,883
Property Taxes
10%
$318
Home Insurance
4%
$133
HOA
0%
$3
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790