Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.61% first-year return on $93,390 initial cash invested.
-19.61%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$1,447
Rent
-$1,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,447 income − $2,973 expenses = $1,526 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,447
Total Expenses
$2,973
Mortgage P&I
126%
$1,820
Property Taxes
23%
$332
Home Insurance
9%
$126
HOA
0%
$0
Property Management
15%
$217
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$362