Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.98% first-year return on $95,742 initial cash invested.
-21.98%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$1,390
Rent
-$1,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,390 income − $3,144 expenses = $1,754 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,742
Downpayment
20%
$74,040
Closing costs
1%
$3,702
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,390
Total Expenses
$3,144
Mortgage P&I
133%
$1,848
Property Taxes
38%
$523
Home Insurance
8%
$105
HOA
0%
$0
Property Management
15%
$208
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$348