Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.71% first-year return on $94,419 initial cash invested.
-2.71%
Cash On Cash
5.93%
Cap Rate
0.98
DSCR
$4,262
Rent
-$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,262 income − $4,475 expenses = $213 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,419
Downpayment
20%
$72,780
Closing costs
1%
$3,639
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,262
Total Expenses
$4,475
Mortgage P&I
43%
$1,840
Property Taxes
11%
$459
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,066