Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.47% first-year return on $94,650 initial cash invested.
-16.47%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$1,774
Rent
-$1,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,774 income − $3,073 expenses = $1,299 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,774
Total Expenses
$3,073
Mortgage P&I
102%
$1,805
Property Taxes
16%
$285
Home Insurance
7%
$131
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444