Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.52% first-year return on $94,293 initial cash invested.
-5.52%
Cash On Cash
4.92%
Cap Rate
0.83
DSCR
$3,235
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,235 income − $3,669 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,235
Total Expenses
$3,669
Mortgage P&I
55%
$1,795
Property Taxes
6%
$186
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$809