Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -100.58% first-year return on $94,335 initial cash invested.
-100.58%
Cash On Cash
-19.71%
Cap Rate
-3.31
DSCR
$3,320
Rent
-$7,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,320 income − $11,227 expenses = $7,907 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,335
Downpayment
20%
$72,700
Closing costs
1%
$3,635
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,320
Total Expenses
$11,227
Mortgage P&I
54%
$1,805
Property Taxes
232%
$7,697
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830