Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.33% first-year return on $93,663 initial cash invested.
-17.33%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$2,306
Rent
-$1,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,306 income − $3,659 expenses = $1,353 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,663
Downpayment
20%
$72,060
Closing costs
1%
$3,603
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,306
Total Expenses
$3,659
Mortgage P&I
76%
$1,750
Property Taxes
29%
$674
Home Insurance
6%
$129
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576