Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.39% first-year return on $95,658 initial cash invested.
-20.39%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$1,384
Rent
-$1,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,384 income − $3,009 expenses = $1,625 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,658
Downpayment
20%
$73,960
Closing costs
1%
$3,698
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,384
Total Expenses
$3,009
Mortgage P&I
135%
$1,875
Property Taxes
24%
$334
Home Insurance
10%
$136
HOA
0%
$0
Property Management
15%
$208
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$346