Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.62% first-year return on $92,067 initial cash invested.
-12.62%
Cash On Cash
3.21%
Cap Rate
0.52
DSCR
$2,736
Rent
-$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $3,704 expenses = $968 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,067
Downpayment
20%
$70,540
Closing costs
1%
$3,527
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,736
Total Expenses
$3,704
Mortgage P&I
66%
$1,803
Property Taxes
17%
$463
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684