Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.54% first-year return on $93,600 initial cash invested.
-8.54%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$3,392
Rent
-$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,392 income − $4,058 expenses = $666 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,392
Total Expenses
$4,058
Mortgage P&I
54%
$1,817
Property Taxes
14%
$486
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848