Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.08% first-year return on $93,558 initial cash invested.
-13.08%
Cash On Cash
2.79%
Cap Rate
0.48
DSCR
$2,462
Rent
-$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,462 income − $3,482 expenses = $1,020 out of pocket
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
$2,462
Total Expenses
$3,482
Mortgage P&I
71%
$1,758
Property Taxes
17%
$412
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$616