Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.41% first-year return on $93,180 initial cash invested.
-19.41%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$1,195
Rent
-$1,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,195 income − $2,702 expenses = $1,507 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,180
Downpayment
20%
$71,600
Closing costs
1%
$3,580
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,195
Total Expenses
$2,702
Mortgage P&I
149%
$1,776
Property Taxes
18%
$218
Home Insurance
10%
$124
HOA
1%
$10
Property Management
15%
$179
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$299