Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.4% first-year return on $94,776 initial cash invested.
-22.4%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$1,022
Rent
-$1,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,022 income − $2,791 expenses = $1,769 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,776
Downpayment
20%
$73,120
Closing costs
1%
$3,656
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,022
Total Expenses
$2,791
Mortgage P&I
180%
$1,843
Property Taxes
32%
$327
Home Insurance
13%
$130
HOA
0%
$0
Property Management
15%
$153
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$256