Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.64% first-year return on $93,453 initial cash invested.
-14.64%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$2,886
Rent
-$1,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,886 income − $4,026 expenses = $1,140 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,453
Downpayment
20%
$71,860
Closing costs
1%
$3,593
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,886
Total Expenses
$4,026
Mortgage P&I
63%
$1,814
Property Taxes
24%
$694
Home Insurance
5%
$133
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$722