Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.7% first-year return on $92,886 initial cash invested.
-15.7%
Cash On Cash
2.28%
Cap Rate
0.37
DSCR
$2,037
Rent
-$1,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $3,252 expenses = $1,215 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,886
Downpayment
20%
$71,320
Closing costs
1%
$3,566
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,037
Total Expenses
$3,252
Mortgage P&I
89%
$1,811
Property Taxes
17%
$337
Home Insurance
6%
$127
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509