Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.07% first-year return on $94,650 initial cash invested.
-21.07%
Cash On Cash
1.31%
Cap Rate
0.2
DSCR
$1,070
Rent
-$1,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,070 income − $2,732 expenses = $1,662 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,070
Total Expenses
$2,732
Mortgage P&I
189%
$2,017
Property Taxes
7%
$73
Home Insurance
12%
$128
HOA
0%
$0
Property Management
15%
$160
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$268