Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.45% first-year return on $93,600 initial cash invested.
-3.45%
Cash On Cash
5.78%
Cap Rate
0.94
DSCR
$4,139
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,139 income − $4,408 expenses = $269 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,139
Total Expenses
$4,408
Mortgage P&I
44%
$1,838
Property Taxes
11%
$456
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,035