Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.59% first-year return on $93,894 initial cash invested.
-16.59%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$2,823
Rent
-$1,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $4,121 expenses = $1,298 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
$2,823
Total Expenses
$4,121
Mortgage P&I
66%
$1,854
Property Taxes
20%
$578
Home Insurance
5%
$130
HOA
7%
$204
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706