Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.55% first-year return on $93,054 initial cash invested.
-13.55%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$2,270
Rent
-$1,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $3,321 expenses = $1,051 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,054
Downpayment
20%
$71,480
Closing costs
1%
$3,574
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,270
Total Expenses
$3,321
Mortgage P&I
77%
$1,749
Property Taxes
16%
$354
Home Insurance
6%
$128
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568