Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.3% first-year return on $94,944 initial cash invested.
-28.3%
Cash On Cash
-1.42%
Cap Rate
-0.24
DSCR
$299
Rent
-$2,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$299 income − $2,538 expenses = $2,239 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
$299
Total Expenses
$2,538
Mortgage P&I
600%
$1,793
Property Taxes
164%
$489
Home Insurance
37%
$112
HOA
0%
$0
Property Management
15%
$45
CapEx
4%
$12
Vacancy
0%
$0
Maintenance
4%
$12
Other
25%
$75