Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.65% first-year return on $93,600 initial cash invested.
-12.65%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$2,075
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,075 income − $3,062 expenses = $987 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
$2,075
Total Expenses
$3,062
Mortgage P&I
88%
$1,823
Property Taxes
6%
$117
Home Insurance
6%
$126
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$519