Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.28% first-year return on $95,700 initial cash invested.
-20.28%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$2,160
Rent
-$1,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $3,777 expenses = $1,617 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,160
Total Expenses
$3,777
Mortgage P&I
88%
$1,905
Property Taxes
32%
$701
Home Insurance
6%
$135
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540