Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.21% first-year return on $91,500 initial cash invested.
-21.21%
Cash On Cash
1.18%
Cap Rate
0.18
DSCR
$1,123
Rent
-$1,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,123 income − $2,740 expenses = $1,617 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,123
Total Expenses
$2,740
Mortgage P&I
171%
$1,917
Property Taxes
14%
$162
Home Insurance
11%
$122
HOA
0%
$0
Property Management
15%
$168
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$281