Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.27% first-year return on $93,285 initial cash invested.
-15.27%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$1,772
Rent
-$1,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,772 income − $2,959 expenses = $1,187 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,772
Total Expenses
$2,959
Mortgage P&I
99%
$1,749
Property Taxes
14%
$240
Home Insurance
7%
$119
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$443