Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.65% first-year return on $95,259 initial cash invested.
-11.65%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$2,218
Rent
-$925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $3,143 expenses = $925 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,259
Downpayment
20%
$73,580
Closing costs
1%
$3,679
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,218
Total Expenses
$3,143
Mortgage P&I
82%
$1,808
Property Taxes
6%
$141
Home Insurance
6%
$129
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554