Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.35% first-year return on $94,188 initial cash invested.
-17.35%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$1,557
Rent
-$1,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,557 income − $2,919 expenses = $1,362 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
$1,557
Total Expenses
$2,919
Mortgage P&I
113%
$1,759
Property Taxes
17%
$270
Home Insurance
8%
$126
HOA
1%
$17
Property Management
15%
$234
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$389