Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.67% first-year return on $92,214 initial cash invested.
-9.67%
Cash On Cash
3.75%
Cap Rate
0.64
DSCR
$2,874
Rent
-$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,874 income − $3,617 expenses = $743 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,214
Downpayment
20%
$70,680
Closing costs
1%
$3,534
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,874
Total Expenses
$3,617
Mortgage P&I
60%
$1,732
Property Taxes
13%
$380
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718