Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.84% first-year return on $86,739 initial cash invested.
-16.84%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$2,493
Rent
-$1,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,493 income − $3,710 expenses = $1,217 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,739
Downpayment
20%
$71,180
Closing costs
1%
$3,559
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,493
Total Expenses
$3,710
Mortgage P&I
71%
$1,776
Property Taxes
25%
$612
Home Insurance
5%
$125
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623