Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.01% first-year return on $92,928 initial cash invested.
-17.01%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$2,046
Rent
-$1,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,046 income − $3,363 expenses = $1,317 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,928
Downpayment
20%
$71,360
Closing costs
1%
$3,568
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,046
Total Expenses
$3,363
Mortgage P&I
87%
$1,789
Property Taxes
22%
$445
Home Insurance
6%
$128
HOA
1%
$18
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512