Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.96% first-year return on $93,495 initial cash invested.
-5.96%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$3,071
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,071 income − $3,535 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,495
Downpayment
20%
$71,900
Closing costs
1%
$3,595
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,071
Total Expenses
$3,535
Mortgage P&I
59%
$1,806
Property Taxes
4%
$128
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768