Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.06% first-year return on $95,112 initial cash invested.
-15.06%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$1,975
Rent
-$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,975 income − $3,169 expenses = $1,194 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,112
Downpayment
20%
$73,440
Closing costs
1%
$3,672
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,975
Total Expenses
$3,169
Mortgage P&I
92%
$1,815
Property Taxes
14%
$273
Home Insurance
7%
$133
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494