Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.92% first-year return on $94,419 initial cash invested.
-13.92%
Cash On Cash
2.98%
Cap Rate
0.48
DSCR
$2,758
Rent
-$1,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $3,853 expenses = $1,095 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
$2,758
Total Expenses
$3,853
Mortgage P&I
69%
$1,890
Property Taxes
17%
$457
Home Insurance
5%
$129
HOA
2%
$53
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690