Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.73% first-year return on $95,280 initial cash invested.
-23.73%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$1,109
Rent
-$1,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,109 income − $2,993 expenses = $1,884 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,280
Downpayment
20%
$73,600
Closing costs
1%
$3,680
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,109
Total Expenses
$2,993
Mortgage P&I
165%
$1,834
Property Taxes
38%
$421
Home Insurance
12%
$129
HOA
7%
$78
Property Management
15%
$166
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$277