Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.84% first-year return on $94,104 initial cash invested.
-10.84%
Cash On Cash
3.71%
Cap Rate
0.6
DSCR
$2,645
Rent
-$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,645 income − $3,495 expenses = $850 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,104
Downpayment
20%
$72,480
Closing costs
1%
$3,624
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,645
Total Expenses
$3,495
Mortgage P&I
70%
$1,863
Property Taxes
8%
$218
Home Insurance
5%
$144
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$661