Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.94% first-year return on $95,385 initial cash invested.
-13.94%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$2,839
Rent
-$1,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,839 income − $3,947 expenses = $1,108 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,385
Downpayment
20%
$73,700
Closing costs
1%
$3,685
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,839
Total Expenses
$3,947
Mortgage P&I
65%
$1,834
Property Taxes
22%
$618
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710