Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.96% first-year return on $93,495 initial cash invested.
-6.96%
Cash On Cash
4.42%
Cap Rate
0.76
DSCR
$2,898
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,898 income − $3,440 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,898
Total Expenses
$3,440
Mortgage P&I
60%
$1,749
Property Taxes
5%
$151
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724