Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.37% first-year return on $95,595 initial cash invested.
-16.37%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$1,670
Rent
-$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,670 income − $2,974 expenses = $1,304 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,595
Downpayment
20%
$73,900
Closing costs
1%
$3,695
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,670
Total Expenses
$2,974
Mortgage P&I
108%
$1,797
Property Taxes
14%
$242
Home Insurance
8%
$133
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$418