Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.77% first-year return on $91,794 initial cash invested.
-12.77%
Cash On Cash
2.91%
Cap Rate
0.5
DSCR
$3,012
Rent
-$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,012 income − $3,989 expenses = $977 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,794
Downpayment
20%
$70,280
Closing costs
1%
$3,514
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,012
Total Expenses
$3,989
Mortgage P&I
57%
$1,710
Property Taxes
20%
$603
Home Insurance
5%
$136
HOA
3%
$95
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$753