Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.03% first-year return on $93,957 initial cash invested.
-18.03%
Cash On Cash
1.81%
Cap Rate
0.29
DSCR
$1,698
Rent
-$1,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,698 income − $3,110 expenses = $1,412 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,957
Downpayment
20%
$72,340
Closing costs
1%
$3,617
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,698
Total Expenses
$3,110
Mortgage P&I
111%
$1,889
Property Taxes
16%
$270
Home Insurance
8%
$136
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$424