Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.47% first-year return on $95,553 initial cash invested.
-15.47%
Cash On Cash
2.59%
Cap Rate
0.42
DSCR
$3,024
Rent
-$1,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,024 income − $4,256 expenses = $1,232 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,553
Downpayment
20%
$73,860
Closing costs
1%
$3,693
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,024
Total Expenses
$4,256
Mortgage P&I
63%
$1,909
Property Taxes
25%
$764
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756