Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.75% first-year return on $95,175 initial cash invested.
-22.75%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$1,151
Rent
-$1,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,151 income − $2,955 expenses = $1,804 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,175
Downpayment
20%
$73,500
Closing costs
1%
$3,675
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,151
Total Expenses
$2,955
Mortgage P&I
165%
$1,895
Property Taxes
32%
$374
Home Insurance
12%
$133
HOA
0%
$0
Property Management
15%
$173
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$288