Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.44% first-year return on $93,537 initial cash invested.
-4.44%
Cash On Cash
5.51%
Cap Rate
0.9
DSCR
$3,916
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,916 income − $4,262 expenses = $346 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,537
Downpayment
20%
$71,940
Closing costs
1%
$3,597
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,916
Total Expenses
$4,262
Mortgage P&I
47%
$1,842
Property Taxes
11%
$418
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$979