Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.26% first-year return on $94,461 initial cash invested.
-15.26%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$1,940
Rent
-$1,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,940 income − $3,141 expenses = $1,201 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
$1,940
Total Expenses
$3,141
Mortgage P&I
94%
$1,826
Property Taxes
13%
$250
Home Insurance
7%
$133
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$485