Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.68% first-year return on $94,293 initial cash invested.
-9.68%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$2,862
Rent
-$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,862 income − $3,623 expenses = $761 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,293
Downpayment
20%
$72,660
Closing costs
1%
$3,633
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,862
Total Expenses
$3,623
Mortgage P&I
64%
$1,833
Property Taxes
10%
$288
Home Insurance
5%
$129
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$716