Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.92% first-year return on $94,944 initial cash invested.
-27.92%
Cash On Cash
-1.32%
Cap Rate
-0.22
DSCR
$355
Rent
-$2,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$355 income − $2,564 expenses = $2,209 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,944
Downpayment
20%
$73,280
Closing costs
1%
$3,664
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$355
Total Expenses
$2,564
Mortgage P&I
505%
$1,793
Property Taxes
138%
$489
Home Insurance
32%
$112
HOA
0%
$0
Property Management
15%
$53
CapEx
4%
$14
Vacancy
0%
$0
Maintenance
4%
$14
Other
25%
$89