Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.09% first-year return on $93,390 initial cash invested.
-22.09%
Cash On Cash
0.15%
Cap Rate
0.03
DSCR
$576
Rent
-$1,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$576 income − $2,295 expenses = $1,719 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$576
Total Expenses
$2,295
Mortgage P&I
302%
$1,742
Property Taxes
26%
$151
Home Insurance
22%
$126
HOA
0%
$0
Property Management
15%
$86
CapEx
4%
$23
Vacancy
0%
$0
Maintenance
4%
$23
Other
25%
$144