Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.99% first-year return on $94,482 initial cash invested.
-23.99%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$1,124
Rent
-$1,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,124 income − $3,013 expenses = $1,889 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
$1,124
Total Expenses
$3,013
Mortgage P&I
163%
$1,837
Property Taxes
45%
$508
Home Insurance
11%
$128
HOA
0%
$0
Property Management
15%
$169
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$281