Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.01% first-year return on $95,238 initial cash invested.
-20.01%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$1,037
Rent
-$1,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,037 income − $2,625 expenses = $1,588 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,238
Downpayment
20%
$73,560
Closing costs
1%
$3,678
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,037
Total Expenses
$2,625
Mortgage P&I
178%
$1,849
Property Taxes
14%
$148
Home Insurance
13%
$131
HOA
0%
$0
Property Management
15%
$156
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$259