Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.4% first-year return on $92,193 initial cash invested.
-11.4%
Cash On Cash
3.98%
Cap Rate
0.61
DSCR
$2,835
Rent
-$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $3,711 expenses = $876 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,193
Downpayment
20%
$70,660
Closing costs
1%
$3,533
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$3,711
Mortgage P&I
68%
$1,935
Property Taxes
10%
$288
Home Insurance
5%
$128
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709