Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.88% first-year return on $95,427 initial cash invested.
-11.88%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$2,386
Rent
-$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,386 income − $3,331 expenses = $945 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,427
Downpayment
20%
$73,740
Closing costs
1%
$3,687
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,386
Total Expenses
$3,331
Mortgage P&I
77%
$1,837
Property Taxes
9%
$220
Home Insurance
5%
$130
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596