Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.66% first-year return on $94,797 initial cash invested.
-13.66%
Cash On Cash
3.13%
Cap Rate
0.49
DSCR
$2,290
Rent
-$1,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $3,369 expenses = $1,079 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,797
Downpayment
20%
$73,140
Closing costs
1%
$3,657
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,290
Total Expenses
$3,369
Mortgage P&I
85%
$1,940
Property Taxes
8%
$184
Home Insurance
6%
$129
HOA
1%
$16
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$572