Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.65% first-year return on $93,600 initial cash invested.
-21.65%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$722
Rent
-$1,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$722 income − $2,411 expenses = $1,689 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
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
$722
Total Expenses
$2,411
Mortgage P&I
245%
$1,770
Property Taxes
23%
$169
Home Insurance
17%
$126
HOA
0%
$0
Property Management
15%
$108
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$180