Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.85% first-year return on $95,616 initial cash invested.
-17.85%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$1,554
Rent
-$1,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,554 income − $2,976 expenses = $1,422 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
$1,554
Total Expenses
$2,976
Mortgage P&I
121%
$1,881
Property Taxes
14%
$219
Home Insurance
8%
$131
HOA
0%
$0
Property Management
15%
$233
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$388