Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.05% first-year return on $93,600 initial cash invested.
-6.05%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$3,056
Rent
-$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,056 income − $3,528 expenses = $472 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,056
Total Expenses
$3,528
Mortgage P&I
59%
$1,810
Property Taxes
4%
$126
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764