Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.07% first-year return on $99,390 initial cash invested.
-17.07%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$2,127
Rent
-$1,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,127 income − $3,541 expenses = $1,414 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,127
Total Expenses
$3,541
Mortgage P&I
84%
$1,796
Property Taxes
28%
$598
Home Insurance
6%
$126
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532