Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.1% first-year return on $93,894 initial cash invested.
-17.1%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$2,747
Rent
-$1,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,747 income − $4,085 expenses = $1,338 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,894
Downpayment
20%
$72,280
Closing costs
1%
$3,614
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,747
Total Expenses
$4,085
Mortgage P&I
67%
$1,854
Property Taxes
21%
$578
Home Insurance
5%
$130
HOA
7%
$204
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687