Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.5% first-year return on $95,028 initial cash invested.
-12.5%
Cash On Cash
3%
Cap Rate
0.51
DSCR
$2,443
Rent
-$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,443 income − $3,433 expenses = $990 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,028
Downpayment
20%
$73,360
Closing costs
1%
$3,668
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,443
Total Expenses
$3,433
Mortgage P&I
74%
$1,810
Property Taxes
13%
$322
Home Insurance
5%
$128
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$611