Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.61% first-year return on $95,574 initial cash invested.
-12.61%
Cash On Cash
3.1%
Cap Rate
0.51
DSCR
$2,596
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,596 income − $3,600 expenses = $1,004 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,574
Downpayment
20%
$73,880
Closing costs
1%
$3,694
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,596
Total Expenses
$3,600
Mortgage P&I
71%
$1,855
Property Taxes
14%
$368
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649