Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.06% first-year return on $94,986 initial cash invested.
-14.06%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$2,412
Rent
-$1,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,412 income − $3,525 expenses = $1,113 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,986
Downpayment
20%
$73,320
Closing costs
1%
$3,666
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,412
Total Expenses
$3,525
Mortgage P&I
77%
$1,850
Property Taxes
15%
$369
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$603