Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.78% first-year return on $95,805 initial cash invested.
-16.78%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$2,302
Rent
-$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,302 income − $3,642 expenses = $1,340 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,805
Downpayment
20%
$74,100
Closing costs
1%
$3,705
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,302
Total Expenses
$3,642
Mortgage P&I
80%
$1,837
Property Taxes
25%
$567
Home Insurance
6%
$133
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576