Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.47% first-year return on $94,545 initial cash invested.
-16.47%
Cash On Cash
1.73%
Cap Rate
0.3
DSCR
$1,895
Rent
-$1,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,895 income − $3,193 expenses = $1,298 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,545
Downpayment
20%
$72,900
Closing costs
1%
$3,645
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,895
Total Expenses
$3,193
Mortgage P&I
92%
$1,748
Property Taxes
21%
$404
Home Insurance
7%
$131
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474