Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.79% first-year return on $93,306 initial cash invested.
-9.79%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$2,898
Rent
-$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,898 income − $3,659 expenses = $761 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,306
Downpayment
20%
$71,720
Closing costs
1%
$3,586
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,898
Total Expenses
$3,659
Mortgage P&I
62%
$1,799
Property Taxes
11%
$318
Home Insurance
4%
$128
HOA
1%
$23
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724