Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.18% first-year return on $95,721 initial cash invested.
-10.18%
Cash On Cash
4.46%
Cap Rate
0.66
DSCR
$2,925
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $3,737 expenses = $812 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,721
Downpayment
20%
$74,020
Closing costs
1%
$3,701
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$3,737
Mortgage P&I
71%
$2,070
Property Taxes
4%
$121
Home Insurance
5%
$142
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731