Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.85% first-year return on $93,810 initial cash invested.
-10.85%
Cash On Cash
3.38%
Cap Rate
0.58
DSCR
$2,757
Rent
-$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,757 income − $3,605 expenses = $848 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,810
Downpayment
20%
$72,200
Closing costs
1%
$3,610
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,757
Total Expenses
$3,605
Mortgage P&I
64%
$1,755
Property Taxes
14%
$374
Home Insurance
5%
$128
HOA
1%
$25
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689