Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.61% first-year return on $94,965 initial cash invested.
-14.61%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$2,290
Rent
-$1,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $3,446 expenses = $1,156 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,965
Downpayment
20%
$73,300
Closing costs
1%
$3,665
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,290
Total Expenses
$3,446
Mortgage P&I
80%
$1,825
Property Taxes
17%
$395
Home Insurance
6%
$126
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$572