Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.06% first-year return on $93,600 initial cash invested.
-1.06%
Cash On Cash
6.31%
Cap Rate
1.04
DSCR
$3,903
Rent
-$83
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
6.5%
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
$3,903
Total Expenses
$3,986
Mortgage P&I
47%
$1,820
Property Taxes
4%
$163
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976