Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.4% first-year return on $95,700 initial cash invested.
-29.4%
Cash On Cash
-1.38%
Cap Rate
-0.23
DSCR
$1,371
Rent
-$2,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,371 income − $3,716 expenses = $2,345 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,371
Total Expenses
$3,716
Mortgage P&I
136%
$1,864
Property Taxes
69%
$941
Home Insurance
9%
$130
HOA
9%
$122
Property Management
15%
$206
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$343