Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.08% first-year return on $90,744 initial cash invested.
-9.08%
Cash On Cash
4.35%
Cap Rate
0.7
DSCR
$3,684
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,684 income − $4,371 expenses = $687 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,744
Downpayment
20%
$69,280
Closing costs
1%
$3,464
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,684
Total Expenses
$4,371
Mortgage P&I
49%
$1,795
Property Taxes
9%
$336
Home Insurance
3%
$122
HOA
10%
$350
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921