Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.19% first-year return on $94,251 initial cash invested.
-15.19%
Cash On Cash
2.67%
Cap Rate
0.42
DSCR
$2,399
Rent
-$1,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,399 income − $3,592 expenses = $1,193 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,251
Downpayment
20%
$72,620
Closing costs
1%
$3,631
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,399
Total Expenses
$3,592
Mortgage P&I
79%
$1,905
Property Taxes
17%
$404
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600