Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.83% first-year return on $93,621 initial cash invested.
-9.83%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$2,765
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,765 income − $3,532 expenses = $767 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,621
Downpayment
20%
$72,020
Closing costs
1%
$3,601
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,765
Total Expenses
$3,532
Mortgage P&I
65%
$1,794
Property Taxes
9%
$259
Home Insurance
5%
$131
HOA
1%
$20
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691