Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.01% first-year return on $93,180 initial cash invested.
-13.01%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$1,775
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,775 income − $2,785 expenses = $1,010 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,180
Downpayment
20%
$71,600
Closing costs
1%
$3,580
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,775
Total Expenses
$2,785
Mortgage P&I
101%
$1,787
Property Taxes
1%
$21
Home Insurance
7%
$125
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444