Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.29% first-year return on $94,923 initial cash invested.
-14.29%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$2,175
Rent
-$1,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,175 income − $3,305 expenses = $1,130 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,923
Downpayment
20%
$73,260
Closing costs
1%
$3,663
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,175
Total Expenses
$3,305
Mortgage P&I
83%
$1,815
Property Taxes
15%
$329
Home Insurance
5%
$117
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544