Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.71% first-year return on $95,742 initial cash invested.
-12.71%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$2,363
Rent
-$1,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,363 income − $3,377 expenses = $1,014 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,742
Downpayment
20%
$74,040
Closing costs
1%
$3,702
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,363
Total Expenses
$3,377
Mortgage P&I
78%
$1,835
Property Taxes
10%
$238
Home Insurance
6%
$131
HOA
2%
$38
Property Management
15%
$354
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591