Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.61% first-year return on $93,348 initial cash invested.
-21.61%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$1,656
Rent
-$1,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,656 income − $3,337 expenses = $1,681 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,348
Downpayment
20%
$71,760
Closing costs
1%
$3,588
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,656
Total Expenses
$3,337
Mortgage P&I
111%
$1,838
Property Taxes
34%
$558
Home Insurance
8%
$126
HOA
1%
$21
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$414