Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.35% first-year return on $95,574 initial cash invested.
-25.35%
Cash On Cash
-0.5%
Cap Rate
-0.08
DSCR
$713
Rent
-$2,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$713 income − $2,732 expenses = $2,019 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,574
Downpayment
20%
$73,880
Closing costs
1%
$3,694
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$713
Total Expenses
$2,732
Mortgage P&I
258%
$1,836
Property Taxes
59%
$420
Home Insurance
19%
$133
HOA
0%
$0
Property Management
15%
$107
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$178