Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.5% first-year return on $95,133 initial cash invested.
-17.5%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$2,184
Rent
-$1,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $3,571 expenses = $1,387 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,133
Downpayment
20%
$73,460
Closing costs
1%
$3,673
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$3,571
Mortgage P&I
83%
$1,804
Property Taxes
27%
$589
Home Insurance
6%
$130
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546