Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.45% first-year return on $95,238 initial cash invested.
-12.45%
Cash On Cash
2.94%
Cap Rate
0.5
DSCR
$2,159
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,159 income − $3,147 expenses = $988 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,238
Downpayment
20%
$73,560
Closing costs
1%
$3,678
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,159
Total Expenses
$3,147
Mortgage P&I
84%
$1,804
Property Taxes
7%
$146
Home Insurance
6%
$131
HOA
1%
$30
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540