Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.28% first-year return on $93,600 initial cash invested.
-11.28%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$2,397
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,397 income − $3,277 expenses = $880 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,397
Total Expenses
$3,277
Mortgage P&I
75%
$1,790
Property Taxes
9%
$210
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$599