Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.58% first-year return on $93,348 initial cash invested.
-10.58%
Cash On Cash
3.4%
Cap Rate
0.58
DSCR
$2,249
Rent
-$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,249 income − $3,072 expenses = $823 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,348
Downpayment
20%
$71,760
Closing costs
1%
$3,588
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,249
Total Expenses
$3,072
Mortgage P&I
78%
$1,749
Property Taxes
5%
$114
Home Insurance
6%
$130
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562