Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.5% first-year return on $93,369 initial cash invested.
-19.5%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$1,542
Rent
-$1,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,542 income − $3,059 expenses = $1,517 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,369
Downpayment
20%
$71,780
Closing costs
1%
$3,589
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,542
Total Expenses
$3,059
Mortgage P&I
117%
$1,798
Property Taxes
17%
$258
Home Insurance
8%
$126
HOA
9%
$136
Property Management
15%
$231
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$386