Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.75% first-year return on $95,700 initial cash invested.
-14.75%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$2,237
Rent
-$1,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,237 income − $3,413 expenses = $1,176 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,237
Total Expenses
$3,413
Mortgage P&I
83%
$1,861
Property Taxes
16%
$349
Home Insurance
6%
$130
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$559