Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.27% first-year return on $95,049 initial cash invested.
-14.27%
Cash On Cash
2.86%
Cap Rate
0.46
DSCR
$2,531
Rent
-$1,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,531 income − $3,661 expenses = $1,130 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,049
Downpayment
20%
$73,380
Closing costs
1%
$3,669
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,531
Total Expenses
$3,661
Mortgage P&I
75%
$1,902
Property Taxes
16%
$411
Home Insurance
5%
$133
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633