Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.35% first-year return on $93,558 initial cash invested.
-8.35%
Cash On Cash
4.12%
Cap Rate
0.7
DSCR
$3,173
Rent
-$651
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,558
Downpayment
20%
$71,960
Closing costs
1%
$3,598
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,173
Total Expenses
$3,824
Mortgage P&I
55%
$1,758
Property Taxes
13%
$412
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793