Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.95% first-year return on $93,579 initial cash invested.
-10.95%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$2,935
Rent
-$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,935 income − $3,789 expenses = $854 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,935
Total Expenses
$3,789
Mortgage P&I
61%
$1,788
Property Taxes
15%
$454
Home Insurance
4%
$126
HOA
0%
$13
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734