Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.36% first-year return on $93,495 initial cash invested.
-26.36%
Cash On Cash
-0.49%
Cap Rate
-0.08
DSCR
$1,434
Rent
-$2,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,434 income − $3,488 expenses = $2,054 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,495
Downpayment
20%
$71,900
Closing costs
1%
$3,595
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,434
Total Expenses
$3,488
Mortgage P&I
129%
$1,851
Property Taxes
32%
$458
Home Insurance
9%
$128
HOA
25%
$364
Property Management
15%
$215
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$358