Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.4% first-year return on $94,272 initial cash invested.
-7.4%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$2,844
Rent
-$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,844 income − $3,425 expenses = $581 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,272
Downpayment
20%
$72,640
Closing costs
1%
$3,632
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,844
Total Expenses
$3,425
Mortgage P&I
64%
$1,813
Property Taxes
3%
$83
Home Insurance
5%
$131
HOA
1%
$32
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711