Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.88% first-year return on $95,490 initial cash invested.
-19.88%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$1,229
Rent
-$1,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,229 income − $2,811 expenses = $1,582 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,229
Total Expenses
$2,811
Mortgage P&I
151%
$1,857
Property Taxes
11%
$138
Home Insurance
11%
$129
HOA
8%
$98
Property Management
15%
$184
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$307