Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.13% first-year return on $93,537 initial cash invested.
-7.13%
Cash On Cash
4.48%
Cap Rate
0.76
DSCR
$3,363
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $3,919 expenses = $556 out of pocket
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,537
Downpayment
20%
$71,940
Closing costs
1%
$3,597
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$3,919
Mortgage P&I
52%
$1,763
Property Taxes
12%
$417
Home Insurance
4%
$124
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841