Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.24% first-year return on $94,293 initial cash invested.
-18.24%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$1,380
Rent
-$1,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,380 income − $2,813 expenses = $1,433 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,293
Downpayment
20%
$72,660
Closing costs
1%
$3,633
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,380
Total Expenses
$2,813
Mortgage P&I
133%
$1,832
Property Taxes
14%
$189
Home Insurance
9%
$130
HOA
0%
$0
Property Management
15%
$207
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$345