Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.83% first-year return on $93,327 initial cash invested.
-26.83%
Cash On Cash
-0.77%
Cap Rate
-0.13
DSCR
$1,206
Rent
-$2,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,206 income − $3,293 expenses = $2,087 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,327
Downpayment
20%
$71,740
Closing costs
1%
$3,587
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,206
Total Expenses
$3,293
Mortgage P&I
150%
$1,810
Property Taxes
41%
$492
Home Insurance
11%
$131
HOA
23%
$281
Property Management
15%
$181
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$302