Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.57% first-year return on $93,138 initial cash invested.
-17.57%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$2,435
Rent
-$1,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,435 income − $3,799 expenses = $1,364 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,138
Downpayment
20%
$71,560
Closing costs
1%
$3,578
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,435
Total Expenses
$3,799
Mortgage P&I
73%
$1,783
Property Taxes
12%
$281
Home Insurance
5%
$130
HOA
18%
$437
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$609