Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.43% first-year return on $94,503 initial cash invested.
-13.43%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$2,295
Rent
-$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $3,353 expenses = $1,058 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,503
Downpayment
20%
$72,860
Closing costs
1%
$3,643
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,295
Total Expenses
$3,353
Mortgage P&I
79%
$1,806
Property Taxes
14%
$317
Home Insurance
6%
$128
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574