Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.22% first-year return on $93,600 initial cash invested.
-4.22%
Cash On Cash
5.45%
Cap Rate
0.91
DSCR
$3,962
Rent
-$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,962 income − $4,291 expenses = $329 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,962
Total Expenses
$4,291
Mortgage P&I
46%
$1,806
Property Taxes
12%
$459
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990