Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.54% first-year return on $95,196 initial cash invested.
-9.54%
Cash On Cash
4.17%
Cap Rate
0.67
DSCR
$2,906
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $3,663 expenses = $757 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,196
Downpayment
20%
$73,520
Closing costs
1%
$3,676
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,906
Total Expenses
$3,663
Mortgage P&I
66%
$1,918
Property Taxes
8%
$221
Home Insurance
4%
$130
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726