Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.24% first-year return on $93,264 initial cash invested.
-13.24%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$2,212
Rent
-$1,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,212 income − $3,241 expenses = $1,029 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,264
Downpayment
20%
$71,680
Closing costs
1%
$3,584
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,212
Total Expenses
$3,241
Mortgage P&I
83%
$1,834
Property Taxes
10%
$218
Home Insurance
6%
$128
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$553