Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.16% first-year return on $95,028 initial cash invested.
-7.16%
Cash On Cash
4.52%
Cap Rate
0.76
DSCR
$3,549
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,549 income − $4,116 expenses = $567 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,028
Downpayment
20%
$73,360
Closing costs
1%
$3,668
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,549
Total Expenses
$4,116
Mortgage P&I
51%
$1,807
Property Taxes
13%
$461
Home Insurance
4%
$131
HOA
0%
$14
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$887