Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.73% first-year return on $93,264 initial cash invested.
-7.73%
Cash On Cash
4.24%
Cap Rate
0.73
DSCR
$3,071
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,264
Downpayment
20%
$71,680
Closing costs
1%
$3,584
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,071
Total Expenses
$3,672
Mortgage P&I
57%
$1,745
Property Taxes
10%
$312
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768