Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.59% first-year return on $93,600 initial cash invested.
-15.59%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$1,726
Rent
-$1,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,726 income − $2,942 expenses = $1,216 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,726
Total Expenses
$2,942
Mortgage P&I
105%
$1,820
Property Taxes
9%
$163
Home Insurance
8%
$130
HOA
0%
$0
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432