Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.45% first-year return on $93,201 initial cash invested.
-14.45%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$1,745
Rent
-$1,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,745 income − $2,867 expenses = $1,122 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,201
Downpayment
20%
$71,620
Closing costs
1%
$3,581
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,745
Total Expenses
$2,867
Mortgage P&I
101%
$1,771
Property Taxes
7%
$129
Home Insurance
7%
$129
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436