Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.92% first-year return on $94,629 initial cash invested.
-13.92%
Cash On Cash
2.99%
Cap Rate
0.47
DSCR
$2,218
Rent
-$1,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $3,316 expenses = $1,098 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,629
Downpayment
20%
$72,980
Closing costs
1%
$3,649
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,218
Total Expenses
$3,316
Mortgage P&I
87%
$1,919
Property Taxes
9%
$191
Home Insurance
6%
$128
HOA
1%
$13
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554