Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.29% first-year return on $93,600 initial cash invested.
-5.29%
Cash On Cash
4.99%
Cap Rate
0.85
DSCR
$3,537
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,537 income − $3,950 expenses = $413 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
$3,537
Total Expenses
$3,950
Mortgage P&I
50%
$1,769
Property Taxes
10%
$358
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884