Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.16% first-year return on $94,902 initial cash invested.
-19.16%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$1,753
Rent
-$1,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,753 income − $3,268 expenses = $1,515 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,902
Downpayment
20%
$73,240
Closing costs
1%
$3,662
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,753
Total Expenses
$3,268
Mortgage P&I
103%
$1,812
Property Taxes
26%
$464
Home Insurance
8%
$133
HOA
1%
$18
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438