Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.67% first-year return on $94,461 initial cash invested.
-14.67%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$2,027
Rent
-$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,027 income − $3,182 expenses = $1,155 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,461
Downpayment
20%
$72,820
Closing costs
1%
$3,641
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,027
Total Expenses
$3,182
Mortgage P&I
90%
$1,826
Property Taxes
12%
$250
Home Insurance
7%
$133
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$507