Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.11% first-year return on $95,511 initial cash invested.
-21.11%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$1,654
Rent
-$1,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,654 income − $3,334 expenses = $1,680 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,511
Downpayment
20%
$73,820
Closing costs
1%
$3,691
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,654
Total Expenses
$3,334
Mortgage P&I
111%
$1,839
Property Taxes
8%
$128
Home Insurance
8%
$131
HOA
27%
$442
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$414