Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.67% first-year return on $93,642 initial cash invested.
-12.67%
Cash On Cash
2.9%
Cap Rate
0.5
DSCR
$2,544
Rent
-$989
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
$93,642
Downpayment
20%
$72,040
Closing costs
1%
$3,602
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,544
Total Expenses
$3,533
Mortgage P&I
69%
$1,757
Property Taxes
17%
$423
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636