Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.68% first-year return on $95,217 initial cash invested.
-11.68%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$2,198
Rent
-$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $3,125 expenses = $927 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,217
Downpayment
20%
$73,540
Closing costs
1%
$3,677
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,198
Total Expenses
$3,125
Mortgage P&I
84%
$1,845
Property Taxes
4%
$91
Home Insurance
6%
$133
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550