Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.25% first-year return on $94,188 initial cash invested.
-17.25%
Cash On Cash
1.55%
Cap Rate
0.27
DSCR
$1,573
Rent
-$1,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,573 income − $2,927 expenses = $1,354 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,188
Downpayment
20%
$72,560
Closing costs
1%
$3,628
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,573
Total Expenses
$2,927
Mortgage P&I
112%
$1,759
Property Taxes
17%
$270
Home Insurance
8%
$126
HOA
1%
$17
Property Management
15%
$236
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$393