Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.52% first-year return on $94,671 initial cash invested.
-9.52%
Cash On Cash
3.65%
Cap Rate
0.63
DSCR
$2,380
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $3,131 expenses = $751 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,671
Downpayment
20%
$73,020
Closing costs
1%
$3,651
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,380
Total Expenses
$3,131
Mortgage P&I
74%
$1,767
Property Taxes
4%
$84
Home Insurance
6%
$138
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595