Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.55% first-year return on $95,259 initial cash invested.
-13.55%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$2,328
Rent
-$1,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,328 income − $3,404 expenses = $1,076 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
$2,328
Total Expenses
$3,404
Mortgage P&I
79%
$1,836
Property Taxes
14%
$320
Home Insurance
6%
$131
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582