Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.84% first-year return on $91,332 initial cash invested.
-1.84%
Cash On Cash
5.88%
Cap Rate
1
DSCR
$3,291
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,291 income − $3,431 expenses = $140 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,332
Downpayment
20%
$69,840
Closing costs
1%
$3,492
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,291
Total Expenses
$3,431
Mortgage P&I
52%
$1,720
Property Taxes
0%
$8
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$823