Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.43% first-year return on $94,734 initial cash invested.
-4.43%
Cash On Cash
5.21%
Cap Rate
0.89
DSCR
$3,871
Rent
-$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,871 income − $4,221 expenses = $350 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,734
Downpayment
20%
$73,080
Closing costs
1%
$3,654
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,871
Total Expenses
$4,221
Mortgage P&I
46%
$1,782
Property Taxes
11%
$426
Home Insurance
3%
$126
HOA
1%
$28
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968