Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2% first-year return on $93,600 initial cash invested.
-2%
Cash On Cash
6.03%
Cap Rate
0.99
DSCR
$3,562
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,562 income − $3,718 expenses = $156 out of pocket
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
$3,562
Total Expenses
$3,718
Mortgage P&I
51%
$1,823
Property Taxes
2%
$61
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890