Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.27% first-year return on $93,600 initial cash invested.
-17.27%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$1,546
Rent
-$1,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,546 income − $2,893 expenses = $1,347 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,546
Total Expenses
$2,893
Mortgage P&I
116%
$1,787
Property Taxes
15%
$238
Home Insurance
8%
$126
HOA
0%
$0
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$386