Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.94% first-year return on $93,600 initial cash invested.
-6.94%
Cash On Cash
4.68%
Cap Rate
0.79
DSCR
$4,012
Rent
-$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,012 income − $4,553 expenses = $541 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,012
Total Expenses
$4,553
Mortgage P&I
44%
$1,785
Property Taxes
18%
$717
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$602
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,003