Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.41% first-year return on $94,545 initial cash invested.
-9.41%
Cash On Cash
4.22%
Cap Rate
0.68
DSCR
$3,210
Rent
-$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,210 income − $3,951 expenses = $741 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,545
Downpayment
20%
$72,900
Closing costs
1%
$3,645
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,210
Total Expenses
$3,951
Mortgage P&I
59%
$1,896
Property Taxes
12%
$384
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802