Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.9% first-year return on $94,545 initial cash invested.
-6.9%
Cash On Cash
4.7%
Cap Rate
0.77
DSCR
$3,233
Rent
-$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,233 income − $3,777 expenses = $544 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,545
Downpayment
20%
$72,900
Closing costs
1%
$3,645
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,233
Total Expenses
$3,777
Mortgage P&I
57%
$1,843
Property Taxes
8%
$251
Home Insurance
4%
$131
HOA
0%
$1
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808