Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.25% first-year return on $95,595 initial cash invested.
-20.25%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$1,484
Rent
-$1,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,484 income − $3,097 expenses = $1,613 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,484
Total Expenses
$3,097
Mortgage P&I
121%
$1,794
Property Taxes
31%
$462
Home Insurance
9%
$129
HOA
0%
$0
Property Management
15%
$223
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$371