Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.99% first-year return on $93,138 initial cash invested.
-9.99%
Cash On Cash
3.8%
Cap Rate
0.64
DSCR
$3,101
Rent
-$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,101 income − $3,876 expenses = $775 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,138
Downpayment
20%
$71,560
Closing costs
1%
$3,578
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,101
Total Expenses
$3,876
Mortgage P&I
58%
$1,784
Property Taxes
15%
$473
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775