Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.23% first-year return on $93,579 initial cash invested.
-13.23%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$2,521
Rent
-$1,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,521 income − $3,553 expenses = $1,032 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,521
Total Expenses
$3,553
Mortgage P&I
70%
$1,775
Property Taxes
18%
$442
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630