Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.41% first-year return on $93,600 initial cash invested.
-11.41%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$2,577
Rent
-$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,577 income − $3,467 expenses = $890 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,577
Total Expenses
$3,467
Mortgage P&I
71%
$1,819
Property Taxes
7%
$185
Home Insurance
5%
$126
HOA
4%
$100
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644