Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.93% first-year return on $95,679 initial cash invested.
-7.93%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$2,885
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,885 income − $3,517 expenses = $632 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,885
Total Expenses
$3,517
Mortgage P&I
64%
$1,855
Property Taxes
5%
$148
Home Insurance
5%
$130
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721