Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.12% first-year return on $93,579 initial cash invested.
-8.12%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$3,148
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,148 income − $3,781 expenses = $633 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,148
Total Expenses
$3,781
Mortgage P&I
58%
$1,815
Property Taxes
10%
$329
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787