Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.56% first-year return on $94,902 initial cash invested.
-18.56%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$1,188
Rent
-$1,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,188 income − $2,656 expenses = $1,468 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,188
Total Expenses
$2,656
Mortgage P&I
150%
$1,782
Property Taxes
14%
$172
Home Insurance
11%
$131
HOA
0%
$0
Property Management
15%
$178
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$297