Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.9% first-year return on $94,839 initial cash invested.
-19.9%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$1,252
Rent
-$1,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,252 income − $2,825 expenses = $1,573 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,839
Downpayment
20%
$73,180
Closing costs
1%
$3,659
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,252
Total Expenses
$2,825
Mortgage P&I
150%
$1,882
Property Taxes
16%
$206
Home Insurance
11%
$136
HOA
0%
$0
Property Management
15%
$188
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$313