Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.98% first-year return on $93,537 initial cash invested.
-4.98%
Cash On Cash
5.36%
Cap Rate
0.87
DSCR
$3,838
Rent
-$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,838 income − $4,226 expenses = $388 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,537
Downpayment
20%
$71,940
Closing costs
1%
$3,597
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,838
Total Expenses
$4,226
Mortgage P&I
48%
$1,842
Property Taxes
11%
$418
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960