Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.68% first-year return on $93,642 initial cash invested.
-21.68%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$1,604
Rent
-$1,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,604 income − $3,296 expenses = $1,692 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,642
Downpayment
20%
$72,040
Closing costs
1%
$3,602
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,604
Total Expenses
$3,296
Mortgage P&I
117%
$1,870
Property Taxes
31%
$501
Home Insurance
8%
$122
HOA
2%
$33
Property Management
15%
$241
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$401