Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.68% first-year return on $94,650 initial cash invested.
-7.68%
Cash On Cash
4.55%
Cap Rate
0.74
DSCR
$2,960
Rent
-$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,960 income − $3,566 expenses = $606 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,960
Total Expenses
$3,566
Mortgage P&I
63%
$1,872
Property Taxes
5%
$146
Home Insurance
4%
$128
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740