Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.19% first-year return on $94,068 initial cash invested.
-13.19%
Cash On Cash
3.27%
Cap Rate
0.53
DSCR
$2,345
Rent
-$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,345 income − $3,379 expenses = $1,034 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,068
Downpayment
20%
$78,160
Closing costs
1%
$3,908
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,345
Total Expenses
$3,379
Mortgage P&I
85%
$2,004
Property Taxes
5%
$110
Home Insurance
6%
$139
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586