Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.73% first-year return on $93,054 initial cash invested.
-16.73%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$1,780
Rent
-$1,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,780 income − $3,077 expenses = $1,297 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,054
Downpayment
20%
$71,480
Closing costs
1%
$3,574
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,780
Total Expenses
$3,077
Mortgage P&I
100%
$1,777
Property Taxes
18%
$318
Home Insurance
7%
$128
HOA
0%
$0
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$445