Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.18% first-year return on $93,348 initial cash invested.
-15.18%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$2,392
Rent
-$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,392 income − $3,573 expenses = $1,181 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,392
Total Expenses
$3,573
Mortgage P&I
75%
$1,797
Property Taxes
21%
$501
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598