Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.89% first-year return on $91,500 initial cash invested.
-9.89%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$2,681
Rent
-$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,681 income − $3,435 expenses = $754 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,681
Total Expenses
$3,435
Mortgage P&I
67%
$1,785
Property Taxes
9%
$242
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670