Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.64% first-year return on $94,944 initial cash invested.
-14.64%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$2,567
Rent
-$1,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,567 income − $3,725 expenses = $1,158 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,944
Downpayment
20%
$73,280
Closing costs
1%
$3,664
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,567
Total Expenses
$3,725
Mortgage P&I
70%
$1,802
Property Taxes
22%
$559
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642