Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.7% first-year return on $94,419 initial cash invested.
-23.7%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$949
Rent
-$1,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$949 income − $2,814 expenses = $1,865 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,419
Downpayment
20%
$72,780
Closing costs
1%
$3,639
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$949
Total Expenses
$2,814
Mortgage P&I
194%
$1,844
Property Taxes
41%
$385
Home Insurance
14%
$130
HOA
0%
$0
Property Management
15%
$142
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$237