Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.2% first-year return on $95,175 initial cash invested.
-24.2%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$1,016
Rent
-$1,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,016 income − $2,935 expenses = $1,919 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
$1,016
Total Expenses
$2,935
Mortgage P&I
186%
$1,894
Property Taxes
42%
$423
Home Insurance
13%
$130
HOA
0%
$0
Property Management
15%
$152
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$254