Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.83% first-year return on $94,965 initial cash invested.
-23.83%
Cash On Cash
-0.09%
Cap Rate
-0.01
DSCR
$882
Rent
-$1,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$882 income − $2,768 expenses = $1,886 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
$882
Total Expenses
$2,768
Mortgage P&I
207%
$1,825
Property Taxes
45%
$395
Home Insurance
14%
$126
HOA
0%
$0
Property Management
15%
$132
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$220