Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.1% first-year return on $95,721 initial cash invested.
-20.1%
Cash On Cash
1.25%
Cap Rate
0.2
DSCR
$2,049
Rent
-$1,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,049 income − $3,652 expenses = $1,603 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,721
Downpayment
20%
$74,020
Closing costs
1%
$3,701
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,049
Total Expenses
$3,652
Mortgage P&I
93%
$1,905
Property Taxes
31%
$633
Home Insurance
6%
$131
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512