Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.67% first-year return on $93,369 initial cash invested.
-20.67%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$1,420
Rent
-$1,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,420 income − $3,028 expenses = $1,608 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,420
Total Expenses
$3,028
Mortgage P&I
123%
$1,750
Property Taxes
33%
$467
Home Insurance
9%
$129
HOA
0%
$0
Property Management
15%
$213
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$355