Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.38% first-year return on $93,747 initial cash invested.
-16.38%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$2,279
Rent
-$1,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,279 income − $3,559 expenses = $1,280 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
$2,279
Total Expenses
$3,559
Mortgage P&I
79%
$1,791
Property Taxes
24%
$543
Home Insurance
6%
$131
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570