Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.75% first-year return on $93,285 initial cash invested.
-13.75%
Cash On Cash
3.27%
Cap Rate
0.5
DSCR
$2,570
Rent
-$1,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,570 income − $3,639 expenses = $1,069 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,285
Downpayment
20%
$71,700
Closing costs
1%
$3,585
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,570
Total Expenses
$3,639
Mortgage P&I
76%
$1,944
Property Taxes
13%
$335
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642