Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.79% first-year return on $95,700 initial cash invested.
-11.79%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$2,344
Rent
-$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,344 income − $3,284 expenses = $940 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,344
Total Expenses
$3,284
Mortgage P&I
79%
$1,859
Property Taxes
7%
$169
Home Insurance
6%
$130
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586