Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.27% first-year return on $94,440 initial cash invested.
-4.27%
Cash On Cash
5.09%
Cap Rate
0.89
DSCR
$3,656
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,656 income − $3,992 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,440
Downpayment
20%
$72,800
Closing costs
1%
$3,640
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,656
Total Expenses
$3,992
Mortgage P&I
47%
$1,734
Property Taxes
10%
$354
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914