Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.12% first-year return on $95,616 initial cash invested.
-15.12%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$1,974
Rent
-$1,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,974 income − $3,179 expenses = $1,205 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,616
Downpayment
20%
$73,920
Closing costs
1%
$3,696
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,974
Total Expenses
$3,179
Mortgage P&I
95%
$1,881
Property Taxes
11%
$219
Home Insurance
7%
$131
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494