Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.66% first-year return on $95,910 initial cash invested.
-13.66%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$2,823
Rent
-$1,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $3,915 expenses = $1,092 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,910
Downpayment
20%
$74,200
Closing costs
1%
$3,710
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,823
Total Expenses
$3,915
Mortgage P&I
65%
$1,823
Property Taxes
13%
$380
Home Insurance
4%
$122
HOA
8%
$235
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706