Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.2% first-year return on $94,713 initial cash invested.
-10.2%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$2,704
Rent
-$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $3,509 expenses = $805 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,713
Downpayment
20%
$73,060
Closing costs
1%
$3,653
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$3,509
Mortgage P&I
68%
$1,839
Property Taxes
8%
$216
Home Insurance
5%
$131
HOA
1%
$25
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676