Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.04% first-year return on $91,500 initial cash invested.
-19.04%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$1,237
Rent
-$1,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,237 income − $2,689 expenses = $1,452 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,237
Total Expenses
$2,689
Mortgage P&I
142%
$1,759
Property Taxes
17%
$215
Home Insurance
10%
$122
HOA
0%
$0
Property Management
15%
$186
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$309