Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.49% first-year return on $93,495 initial cash invested.
-6.49%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$2,989
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,989 income − $3,495 expenses = $506 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,495
Downpayment
20%
$71,900
Closing costs
1%
$3,595
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,989
Total Expenses
$3,495
Mortgage P&I
60%
$1,806
Property Taxes
4%
$128
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747