Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.68% first-year return on $95,280 initial cash invested.
-13.68%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$1,804
Rent
-$1,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,804 income − $2,890 expenses = $1,086 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,280
Downpayment
20%
$73,600
Closing costs
1%
$3,680
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,804
Total Expenses
$2,890
Mortgage P&I
101%
$1,828
Property Taxes
6%
$104
Home Insurance
5%
$92
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$451