Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.86% first-year return on $93,516 initial cash invested.
-10.86%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$3,035
Rent
-$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,035 income − $3,881 expenses = $846 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,516
Downpayment
20%
$71,920
Closing costs
1%
$3,596
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,035
Total Expenses
$3,881
Mortgage P&I
59%
$1,804
Property Taxes
16%
$492
Home Insurance
4%
$129
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759