Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.88% first-year return on $93,600 initial cash invested.
-22.88%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$1,929
Rent
-$1,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $3,714 expenses = $1,785 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,929
Total Expenses
$3,714
Mortgage P&I
97%
$1,880
Property Taxes
36%
$690
Home Insurance
7%
$126
HOA
5%
$93
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482