Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.67% first-year return on $95,490 initial cash invested.
-18.67%
Cash On Cash
2.19%
Cap Rate
0.33
DSCR
$2,560
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,560 income − $4,046 expenses = $1,486 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,560
Total Expenses
$4,046
Mortgage P&I
80%
$2,058
Property Taxes
25%
$631
Home Insurance
5%
$129
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640