Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.67% first-year return on $93,579 initial cash invested.
-16.67%
Cash On Cash
1.69%
Cap Rate
0.3
DSCR
$2,208
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $3,508 expenses = $1,300 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,208
Total Expenses
$3,508
Mortgage P&I
78%
$1,720
Property Taxes
27%
$603
Home Insurance
6%
$126
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552