Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.25% first-year return on $93,642 initial cash invested.
-10.25%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$2,925
Rent
-$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $3,725 expenses = $800 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,642
Downpayment
20%
$72,040
Closing costs
1%
$3,602
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$3,725
Mortgage P&I
61%
$1,791
Property Taxes
14%
$399
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731