Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.83% first-year return on $95,511 initial cash invested.
-20.83%
Cash On Cash
0.5%
Cap Rate
0.09
DSCR
$809
Rent
-$1,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$809 income − $2,467 expenses = $1,658 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,511
Downpayment
20%
$73,820
Closing costs
1%
$3,691
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$809
Total Expenses
$2,467
Mortgage P&I
220%
$1,780
Property Taxes
13%
$105
Home Insurance
18%
$145
HOA
6%
$50
Property Management
15%
$121
CapEx
4%
$32
Vacancy
0%
$0
Maintenance
4%
$32
Other
25%
$202