Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2% first-year return on $94,650 initial cash invested.
-2%
Cash On Cash
5.9%
Cap Rate
1
DSCR
$3,856
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,856 income − $4,014 expenses = $158 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
$3,856
Total Expenses
$4,014
Mortgage P&I
47%
$1,798
Property Taxes
6%
$238
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964