Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.26% first-year return on $93,579 initial cash invested.
-15.26%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$2,234
Rent
-$1,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,234 income − $3,424 expenses = $1,190 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,234
Total Expenses
$3,424
Mortgage P&I
80%
$1,793
Property Taxes
19%
$422
Home Insurance
6%
$138
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558