Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.36% first-year return on $93,600 initial cash invested.
-19.36%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$2,273
Rent
-$1,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,273 income − $3,783 expenses = $1,510 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,273
Total Expenses
$3,783
Mortgage P&I
82%
$1,860
Property Taxes
31%
$706
Home Insurance
6%
$126
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568