Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.47% first-year return on $95,847 initial cash invested.
-18.47%
Cash On Cash
1.81%
Cap Rate
0.28
DSCR
$1,738
Rent
-$1,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,738 income − $3,213 expenses = $1,475 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,847
Downpayment
20%
$74,140
Closing costs
1%
$3,707
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,738
Total Expenses
$3,213
Mortgage P&I
113%
$1,964
Property Taxes
16%
$283
Home Insurance
8%
$131
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$434