Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.88% first-year return on $93,600 initial cash invested.
-28.88%
Cash On Cash
-1.61%
Cap Rate
-0.27
DSCR
$0
Rent
-$2,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,253 expenses = $2,253 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
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
$0
Total Expenses
$2,253
Mortgage P&I
17690000%
$1,769
Property Taxes
3580000%
$358
Home Insurance
1260000%
$126
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0