Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.04% first-year return on $93,579 initial cash invested.
-10.04%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$3,043
Rent
-$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,043 income − $3,826 expenses = $783 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,043
Total Expenses
$3,826
Mortgage P&I
60%
$1,826
Property Taxes
14%
$413
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761