Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.67% first-year return on $93,768 initial cash invested.
-9.67%
Cash On Cash
4.04%
Cap Rate
0.65
DSCR
$2,485
Rent
-$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,485 income − $3,241 expenses = $756 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,768
Downpayment
20%
$72,160
Closing costs
1%
$3,608
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,485
Total Expenses
$3,241
Mortgage P&I
75%
$1,871
Property Taxes
2%
$45
Home Insurance
5%
$133
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621