Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.97% first-year return on $94,650 initial cash invested.
-2.97%
Cash On Cash
5.63%
Cap Rate
0.95
DSCR
$3,710
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,710 income − $3,944 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,710
Total Expenses
$3,944
Mortgage P&I
48%
$1,798
Property Taxes
6%
$238
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$928