Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.99% first-year return on $95,574 initial cash invested.
-26.99%
Cash On Cash
-0.96%
Cap Rate
-0.16
DSCR
$459
Rent
-$2,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$459 income − $2,609 expenses = $2,150 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
$459
Total Expenses
$2,609
Mortgage P&I
400%
$1,836
Property Taxes
92%
$420
Home Insurance
29%
$133
HOA
0%
$0
Property Management
15%
$69
CapEx
4%
$18
Vacancy
0%
$0
Maintenance
4%
$18
Other
25%
$115