Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.76% first-year return on $93,600 initial cash invested.
-8.76%
Cash On Cash
4.02%
Cap Rate
0.69
DSCR
$3,275
Rent
-$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,275
Total Expenses
$3,958
Mortgage P&I
54%
$1,757
Property Taxes
15%
$490
Home Insurance
4%
$126
HOA
0%
$13
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819