Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.82% first-year return on $93,201 initial cash invested.
-14.82%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$1,689
Rent
-$1,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,689 income − $2,840 expenses = $1,151 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
$1,689
Total Expenses
$2,840
Mortgage P&I
105%
$1,771
Property Taxes
8%
$129
Home Insurance
8%
$129
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$422