Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.38% first-year return on $95,721 initial cash invested.
-26.38%
Cash On Cash
-0.75%
Cap Rate
-0.12
DSCR
$681
Rent
-$2,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$681 income − $2,785 expenses = $2,104 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,721
Downpayment
20%
$74,020
Closing costs
1%
$3,701
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$681
Total Expenses
$2,785
Mortgage P&I
271%
$1,847
Property Taxes
70%
$479
Home Insurance
20%
$133
HOA
0%
$0
Property Management
15%
$102
CapEx
4%
$27
Vacancy
0%
$0
Maintenance
4%
$27
Other
25%
$170