Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.24% first-year return on $95,406 initial cash invested.
-13.24%
Cash On Cash
2.71%
Cap Rate
0.46
DSCR
$2,082
Rent
-$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,082 income − $3,135 expenses = $1,053 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,406
Downpayment
20%
$73,720
Closing costs
1%
$3,686
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,082
Total Expenses
$3,135
Mortgage P&I
87%
$1,803
Property Taxes
9%
$180
Home Insurance
6%
$129
HOA
1%
$25
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520