Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.25% first-year return on $93,579 initial cash invested.
-9.25%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$2,559
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,559 income − $3,280 expenses = $721 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,559
Total Expenses
$3,280
Mortgage P&I
70%
$1,800
Property Taxes
5%
$126
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640