Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.1% first-year return on $95,133 initial cash invested.
-11.1%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$3,244
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,244 income − $4,124 expenses = $880 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,133
Downpayment
20%
$73,460
Closing costs
1%
$3,673
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,244
Total Expenses
$4,124
Mortgage P&I
56%
$1,816
Property Taxes
11%
$367
Home Insurance
4%
$133
HOA
8%
$250
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811