Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.36% first-year return on $90,828 initial cash invested.
-10.36%
Cash On Cash
4.03%
Cap Rate
0.63
DSCR
$2,599
Rent
-$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,599 income − $3,383 expenses = $784 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,828
Downpayment
20%
$69,360
Closing costs
1%
$3,468
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,599
Total Expenses
$3,383
Mortgage P&I
71%
$1,844
Property Taxes
6%
$162
Home Insurance
5%
$129
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650