Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.98% first-year return on $94,251 initial cash invested.
-16.98%
Cash On Cash
2.01%
Cap Rate
0.32
DSCR
$1,517
Rent
-$1,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,517 income − $2,851 expenses = $1,334 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,251
Downpayment
20%
$72,620
Closing costs
1%
$3,631
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,517
Total Expenses
$2,851
Mortgage P&I
124%
$1,880
Property Taxes
7%
$111
Home Insurance
9%
$131
HOA
0%
$0
Property Management
15%
$228
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$379