Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.48% first-year return on $93,831 initial cash invested.
-9.48%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$2,613
Rent
-$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,613 income − $3,354 expenses = $741 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,831
Downpayment
20%
$72,220
Closing costs
1%
$3,611
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,613
Total Expenses
$3,354
Mortgage P&I
69%
$1,812
Property Taxes
6%
$159
Home Insurance
5%
$128
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$653