Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.51% first-year return on $95,574 initial cash invested.
-25.51%
Cash On Cash
-0.55%
Cap Rate
-0.09
DSCR
$688
Rent
-$2,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$688 income − $2,720 expenses = $2,032 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
$688
Total Expenses
$2,720
Mortgage P&I
267%
$1,836
Property Taxes
61%
$420
Home Insurance
19%
$133
HOA
0%
$0
Property Management
15%
$103
CapEx
4%
$28
Vacancy
0%
$0
Maintenance
4%
$28
Other
25%
$172