Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.59% first-year return on $93,579 initial cash invested.
-13.59%
Cash On Cash
3.53%
Cap Rate
0.53
DSCR
$2,684
Rent
-$1,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,684 income − $3,744 expenses = $1,060 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,684
Total Expenses
$3,744
Mortgage P&I
75%
$2,011
Property Taxes
12%
$319
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671