Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.78% first-year return on $95,091 initial cash invested.
-25.78%
Cash On Cash
-0.44%
Cap Rate
-0.07
DSCR
$1,158
Rent
-$2,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,158 income − $3,201 expenses = $2,043 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,091
Downpayment
20%
$73,420
Closing costs
1%
$3,671
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,158
Total Expenses
$3,201
Mortgage P&I
161%
$1,861
Property Taxes
52%
$606
Home Insurance
11%
$128
HOA
4%
$50
Property Management
15%
$174
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$290