Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.24% first-year return on $94,692 initial cash invested.
-19.24%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$1,664
Rent
-$1,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,664 income − $3,182 expenses = $1,518 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,692
Downpayment
20%
$73,040
Closing costs
1%
$3,652
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,664
Total Expenses
$3,182
Mortgage P&I
109%
$1,819
Property Taxes
28%
$458
Home Insurance
6%
$105
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$416