Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.41% first-year return on $93,957 initial cash invested.
-17.41%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$1,930
Rent
-$1,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,930 income − $3,293 expenses = $1,363 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,930
Total Expenses
$3,293
Mortgage P&I
96%
$1,854
Property Taxes
20%
$384
Home Insurance
7%
$129
HOA
0%
$0
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482