Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.95% first-year return on $91,290 initial cash invested.
-11.95%
Cash On Cash
3.38%
Cap Rate
0.55
DSCR
$2,411
Rent
-$909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,411 income − $3,320 expenses = $909 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,411
Total Expenses
$3,320
Mortgage P&I
75%
$1,797
Property Taxes
10%
$240
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$603