Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.49% first-year return on $94,650 initial cash invested.
-11.49%
Cash On Cash
3.47%
Cap Rate
0.57
DSCR
$2,632
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,632 income − $3,538 expenses = $906 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$3,538
Mortgage P&I
71%
$1,856
Property Taxes
11%
$288
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658