Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.49% first-year return on $94,629 initial cash invested.
-4.49%
Cash On Cash
5.13%
Cap Rate
0.88
DSCR
$3,327
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,327 income − $3,681 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,629
Downpayment
20%
$72,980
Closing costs
1%
$3,649
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,327
Total Expenses
$3,681
Mortgage P&I
54%
$1,781
Property Taxes
5%
$175
Home Insurance
4%
$128
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832