Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.88% first-year return on $94,650 initial cash invested.
-20.88%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$1,164
Rent
-$1,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,164 income − $2,811 expenses = $1,647 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,164
Total Expenses
$2,811
Mortgage P&I
157%
$1,823
Property Taxes
26%
$300
Home Insurance
11%
$128
HOA
0%
$0
Property Management
15%
$175
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$291