Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.97% first-year return on $93,495 initial cash invested.
-14.97%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$2,452
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $3,618 expenses = $1,166 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,452
Total Expenses
$3,618
Mortgage P&I
73%
$1,792
Property Taxes
21%
$521
Home Insurance
5%
$128
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613