Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.51% first-year return on $93,390 initial cash invested.
-16.51%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$2,133
Rent
-$1,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,133 income − $3,418 expenses = $1,285 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,133
Total Expenses
$3,418
Mortgage P&I
86%
$1,843
Property Taxes
20%
$418
Home Insurance
6%
$130
HOA
0%
$4
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533