Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.4% first-year return on $95,007 initial cash invested.
-23.4%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$2,160
Rent
-$1,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $4,013 expenses = $1,853 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,007
Downpayment
20%
$73,340
Closing costs
1%
$3,667
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,160
Total Expenses
$4,013
Mortgage P&I
86%
$1,854
Property Taxes
46%
$993
Home Insurance
6%
$130
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540