Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.1% first-year return on $93,747 initial cash invested.
-17.1%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$2,172
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $3,508 expenses = $1,336 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,747
Downpayment
20%
$72,140
Closing costs
1%
$3,607
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,172
Total Expenses
$3,508
Mortgage P&I
82%
$1,791
Property Taxes
25%
$543
Home Insurance
6%
$131
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543