Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.36% first-year return on $95,595 initial cash invested.
-15.36%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$1,691
Rent
-$1,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,691 income − $2,915 expenses = $1,224 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,691
Total Expenses
$2,915
Mortgage P&I
109%
$1,844
Property Taxes
8%
$129
Home Insurance
8%
$129
HOA
0%
$0
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$423