Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.28% first-year return on $93,432 initial cash invested.
-19.28%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$1,504
Rent
-$1,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,504 income − $3,005 expenses = $1,501 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
$1,504
Total Expenses
$3,005
Mortgage P&I
119%
$1,785
Property Taxes
25%
$372
Home Insurance
8%
$126
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$376