Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.09% first-year return on $93,768 initial cash invested.
-13.09%
Cash On Cash
3.09%
Cap Rate
0.5
DSCR
$2,184
Rent
-$1,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $3,207 expenses = $1,023 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,768
Downpayment
20%
$72,160
Closing costs
1%
$3,608
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$3,207
Mortgage P&I
85%
$1,866
Property Taxes
7%
$163
Home Insurance
6%
$130
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546