Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.63% first-year return on $92,550 initial cash invested.
-13.63%
Cash On Cash
2.75%
Cap Rate
0.47
DSCR
$3,219
Rent
-$1,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,219 income − $4,270 expenses = $1,051 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,219
Total Expenses
$4,270
Mortgage P&I
54%
$1,736
Property Taxes
26%
$822
Home Insurance
4%
$124
HOA
1%
$42
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805