Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.48% first-year return on $93,684 initial cash invested.
-22.48%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$490
Rent
-$1,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$490 income − $2,245 expenses = $1,755 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,684
Downpayment
20%
$72,080
Closing costs
1%
$3,604
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$490
Total Expenses
$2,245
Mortgage P&I
364%
$1,782
Property Taxes
20%
$98
Home Insurance
26%
$129
HOA
0%
$0
Property Management
15%
$74
CapEx
4%
$20
Vacancy
0%
$0
Maintenance
4%
$20
Other
25%
$122