Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.66% first-year return on $93,369 initial cash invested.
-16.66%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$1,962
Rent
-$1,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $3,258 expenses = $1,296 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,369
Downpayment
20%
$71,780
Closing costs
1%
$3,589
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,962
Total Expenses
$3,258
Mortgage P&I
92%
$1,798
Property Taxes
13%
$258
Home Insurance
6%
$126
HOA
7%
$136
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490