Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.02% first-year return on $95,259 initial cash invested.
-7.02%
Cash On Cash
4.53%
Cap Rate
0.77
DSCR
$3,659
Rent
-$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,659 income − $4,216 expenses = $557 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,259
Downpayment
20%
$73,580
Closing costs
1%
$3,679
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,659
Total Expenses
$4,216
Mortgage P&I
49%
$1,800
Property Taxes
13%
$459
Home Insurance
4%
$131
HOA
2%
$70
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915