Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.21% first-year return on $93,978 initial cash invested.
-9.21%
Cash On Cash
3.9%
Cap Rate
0.66
DSCR
$2,933
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,978
Downpayment
20%
$72,360
Closing costs
1%
$3,618
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,933
Total Expenses
$3,654
Mortgage P&I
61%
$1,781
Property Taxes
11%
$337
Home Insurance
4%
$129
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733