Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.75% first-year return on $94,986 initial cash invested.
-12.75%
Cash On Cash
3.3%
Cap Rate
0.53
DSCR
$2,823
Rent
-$1,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $3,832 expenses = $1,009 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,986
Downpayment
20%
$73,320
Closing costs
1%
$3,666
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,823
Total Expenses
$3,832
Mortgage P&I
67%
$1,905
Property Taxes
16%
$450
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706