Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.99% first-year return on $94,398 initial cash invested.
-18.99%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$2,069
Rent
-$1,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,069 income − $3,563 expenses = $1,494 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,398
Downpayment
20%
$72,760
Closing costs
1%
$3,638
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,069
Total Expenses
$3,563
Mortgage P&I
88%
$1,828
Property Taxes
27%
$564
Home Insurance
6%
$128
HOA
2%
$50
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$517