Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.57% first-year return on $94,041 initial cash invested.
-15.57%
Cash On Cash
2.44%
Cap Rate
0.39
DSCR
$2,229
Rent
-$1,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,229 income − $3,449 expenses = $1,220 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,041
Downpayment
20%
$72,420
Closing costs
1%
$3,621
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,229
Total Expenses
$3,449
Mortgage P&I
84%
$1,866
Property Taxes
18%
$402
Home Insurance
5%
$112
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$557