Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.76% first-year return on $94,923 initial cash invested.
-1.76%
Cash On Cash
5.91%
Cap Rate
1.01
DSCR
$3,701
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,701 income − $3,840 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,923
Downpayment
20%
$73,260
Closing costs
1%
$3,663
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,701
Total Expenses
$3,840
Mortgage P&I
48%
$1,794
Property Taxes
4%
$140
Home Insurance
4%
$130
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$925