Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.98% first-year return on $91,941 initial cash invested.
-6.98%
Cash On Cash
5.34%
Cap Rate
0.8
DSCR
$3,703
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,703 income − $4,238 expenses = $535 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,941
Downpayment
20%
$70,420
Closing costs
1%
$3,521
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,703
Total Expenses
$4,238
Mortgage P&I
53%
$1,953
Property Taxes
10%
$356
Home Insurance
4%
$152
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926