Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.49% first-year return on $93,579 initial cash invested.
-11.49%
Cash On Cash
3.27%
Cap Rate
0.56
DSCR
$2,856
Rent
-$896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $3,752 expenses = $896 out of pocket
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
$2,856
Total Expenses
$3,752
Mortgage P&I
62%
$1,762
Property Taxes
17%
$494
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714