Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.95% first-year return on $93,579 initial cash invested.
-3.95%
Cash On Cash
5.55%
Cap Rate
0.92
DSCR
$3,969
Rent
-$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,969 income − $4,277 expenses = $308 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,969
Total Expenses
$4,277
Mortgage P&I
46%
$1,814
Property Taxes
10%
$383
Home Insurance
4%
$150
HOA
1%
$25
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992