Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.08% first-year return on $94,860 initial cash invested.
-18.08%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$1,394
Rent
-$1,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,394 income − $2,823 expenses = $1,429 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,860
Downpayment
20%
$73,200
Closing costs
1%
$3,660
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,394
Total Expenses
$2,823
Mortgage P&I
131%
$1,821
Property Taxes
14%
$202
Home Insurance
9%
$131
HOA
0%
$0
Property Management
15%
$209
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$348