Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.08% first-year return on $92,697 initial cash invested.
-12.08%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$2,286
Rent
-$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,286 income − $3,219 expenses = $933 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,697
Downpayment
20%
$71,140
Closing costs
1%
$3,557
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,286
Total Expenses
$3,219
Mortgage P&I
78%
$1,775
Property Taxes
4%
$102
Home Insurance
6%
$126
HOA
5%
$119
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$572