Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.19% first-year return on $94,356 initial cash invested.
-14.19%
Cash On Cash
2.71%
Cap Rate
0.44
DSCR
$2,166
Rent
-$1,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,166 income − $3,282 expenses = $1,116 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,356
Downpayment
20%
$72,720
Closing costs
1%
$3,636
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,166
Total Expenses
$3,282
Mortgage P&I
85%
$1,851
Property Taxes
12%
$255
Home Insurance
6%
$133
HOA
0%
$2
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542