Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.27% first-year return on $93,663 initial cash invested.
-12.27%
Cash On Cash
3%
Cap Rate
0.51
DSCR
$2,328
Rent
-$958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,328 income − $3,286 expenses = $958 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,663
Downpayment
20%
$72,060
Closing costs
1%
$3,603
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,328
Total Expenses
$3,286
Mortgage P&I
76%
$1,765
Property Taxes
12%
$274
Home Insurance
6%
$130
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582