Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.37% first-year return on $94,629 initial cash invested.
-15.37%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$1,733
Rent
-$1,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,733 income − $2,945 expenses = $1,212 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,629
Downpayment
20%
$72,980
Closing costs
1%
$3,649
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,733
Total Expenses
$2,945
Mortgage P&I
105%
$1,817
Property Taxes
10%
$169
Home Insurance
7%
$128
HOA
0%
$0
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$433