Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18% first-year return on $93,600 initial cash invested.
-18%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$2,043
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,043 income − $3,447 expenses = $1,404 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
$2,043
Total Expenses
$3,447
Mortgage P&I
89%
$1,811
Property Taxes
26%
$529
Home Insurance
6%
$126
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511