Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.38% first-year return on $94,860 initial cash invested.
-15.38%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$1,685
Rent
-$1,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,685 income − $2,901 expenses = $1,216 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,860
Downpayment
20%
$73,200
Closing costs
1%
$3,660
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,685
Total Expenses
$2,901
Mortgage P&I
110%
$1,857
Property Taxes
6%
$103
Home Insurance
8%
$133
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$421