Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.35% first-year return on $93,579 initial cash invested.
-9.35%
Cash On Cash
4.65%
Cap Rate
0.7
DSCR
$3,253
Rent
-$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,253 income − $3,982 expenses = $729 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,253
Total Expenses
$3,982
Mortgage P&I
61%
$1,995
Property Taxes
8%
$272
Home Insurance
4%
$122
HOA
1%
$32
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813