Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.83% first-year return on $95,952 initial cash invested.
-14.83%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$1,969
Rent
-$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,969 income − $3,155 expenses = $1,186 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,952
Downpayment
20%
$74,240
Closing costs
1%
$3,712
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,969
Total Expenses
$3,155
Mortgage P&I
95%
$1,877
Property Taxes
10%
$199
Home Insurance
7%
$134
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492