Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.75% first-year return on $95,175 initial cash invested.
-24.75%
Cash On Cash
-0.1%
Cap Rate
-0.02
DSCR
$930
Rent
-$1,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$930 income − $2,893 expenses = $1,963 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,175
Downpayment
20%
$73,500
Closing costs
1%
$3,675
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$930
Total Expenses
$2,893
Mortgage P&I
204%
$1,894
Property Taxes
45%
$423
Home Insurance
14%
$130
HOA
0%
$0
Property Management
15%
$140
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$232