Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.5% first-year return on $94,419 initial cash invested.
-14.5%
Cash On Cash
2.82%
Cap Rate
0.45
DSCR
$2,669
Rent
-$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,669 income − $3,810 expenses = $1,141 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,419
Downpayment
20%
$72,780
Closing costs
1%
$3,639
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,669
Total Expenses
$3,810
Mortgage P&I
71%
$1,890
Property Taxes
17%
$457
Home Insurance
5%
$129
HOA
2%
$53
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667