Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.96% first-year return on $93,285 initial cash invested.
-20.96%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$1,246
Rent
-$1,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,246 income − $2,875 expenses = $1,629 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,285
Downpayment
20%
$71,700
Closing costs
1%
$3,585
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,246
Total Expenses
$2,875
Mortgage P&I
145%
$1,802
Property Taxes
28%
$346
Home Insurance
10%
$128
HOA
0%
$0
Property Management
15%
$187
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$312