Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.32% first-year return on $95,259 initial cash invested.
-13.32%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$2,367
Rent
-$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,367 income − $3,424 expenses = $1,057 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,259
Downpayment
20%
$73,580
Closing costs
1%
$3,679
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,367
Total Expenses
$3,424
Mortgage P&I
78%
$1,836
Property Taxes
14%
$320
Home Insurance
6%
$131
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592