Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.19% first-year return on $93,600 initial cash invested.
-3.19%
Cash On Cash
5.47%
Cap Rate
0.94
DSCR
$3,828
Rent
-$249
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
6.1%
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
$3,828
Total Expenses
$4,077
Mortgage P&I
45%
$1,738
Property Taxes
10%
$376
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957