Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.48% first-year return on $93,579 initial cash invested.
-18.48%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$1,663
Rent
-$1,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,663 income − $3,104 expenses = $1,441 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
$1,663
Total Expenses
$3,104
Mortgage P&I
107%
$1,781
Property Taxes
24%
$398
Home Insurance
8%
$126
HOA
0%
$0
Property Management
15%
$249
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$416