Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.97% first-year return on $93,432 initial cash invested.
-20.97%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$1,251
Rent
-$1,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,251 income − $2,884 expenses = $1,633 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,432
Downpayment
20%
$71,840
Closing costs
1%
$3,592
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,251
Total Expenses
$2,884
Mortgage P&I
143%
$1,785
Property Taxes
30%
$372
Home Insurance
10%
$126
HOA
0%
$0
Property Management
15%
$188
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$313