Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.67% first-year return on $93,579 initial cash invested.
-10.67%
Cash On Cash
3.5%
Cap Rate
0.6
DSCR
$2,980
Rent
-$832
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
6.2%
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
$2,980
Total Expenses
$3,812
Mortgage P&I
59%
$1,762
Property Taxes
17%
$494
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745