Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.48% first-year return on $94,167 initial cash invested.
-13.48%
Cash On Cash
3.16%
Cap Rate
0.5
DSCR
$2,863
Rent
-$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,863 income − $3,921 expenses = $1,058 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,167
Downpayment
20%
$72,540
Closing costs
1%
$3,627
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,863
Total Expenses
$3,921
Mortgage P&I
66%
$1,899
Property Taxes
20%
$559
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716