Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.81% first-year return on $86,571 initial cash invested.
-20.81%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$1,029
Rent
-$1,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,029 income − $2,530 expenses = $1,501 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,571
Downpayment
20%
$71,020
Closing costs
1%
$3,551
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$1,029
Total Expenses
$2,530
Mortgage P&I
176%
$1,808
Property Taxes
10%
$101
Home Insurance
12%
$128
HOA
0%
$0
Property Management
15%
$154
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$257