Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.93% first-year return on $93,621 initial cash invested.
-17.93%
Cash On Cash
2.3%
Cap Rate
0.34
DSCR
$1,763
Rent
-$1,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,763 income − $3,162 expenses = $1,399 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,621
Downpayment
20%
$72,020
Closing costs
1%
$3,601
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,763
Total Expenses
$3,162
Mortgage P&I
115%
$2,019
Property Taxes
10%
$180
Home Insurance
7%
$116
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$441