Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.96% first-year return on $94,797 initial cash invested.
-9.96%
Cash On Cash
3.68%
Cap Rate
0.62
DSCR
$2,573
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,573 income − $3,360 expenses = $787 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,797
Downpayment
20%
$73,140
Closing costs
1%
$3,657
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,573
Total Expenses
$3,360
Mortgage P&I
70%
$1,805
Property Taxes
7%
$190
Home Insurance
5%
$130
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643