Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.85% first-year return on $95,406 initial cash invested.
-8.85%
Cash On Cash
3.94%
Cap Rate
0.67
DSCR
$2,755
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,755 income − $3,459 expenses = $704 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,406
Downpayment
20%
$73,720
Closing costs
1%
$3,686
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,755
Total Expenses
$3,459
Mortgage P&I
65%
$1,803
Property Taxes
7%
$180
Home Insurance
5%
$129
HOA
1%
$25
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689