Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.09% first-year return on $94,482 initial cash invested.
-23.09%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$1,258
Rent
-$1,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,258 income − $3,076 expenses = $1,818 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,482
Downpayment
20%
$72,840
Closing costs
1%
$3,642
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,258
Total Expenses
$3,076
Mortgage P&I
146%
$1,837
Property Taxes
40%
$508
Home Insurance
10%
$128
HOA
0%
$0
Property Management
15%
$189
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$314