Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.46% first-year return on $93,600 initial cash invested.
-7.46%
Cash On Cash
4.79%
Cap Rate
0.76
DSCR
$3,072
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,072 income − $3,654 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,072
Total Expenses
$3,654
Mortgage P&I
62%
$1,896
Property Taxes
5%
$147
Home Insurance
4%
$126
HOA
0%
$10
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768