Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.4% first-year return on $91,080 initial cash invested.
-16.4%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$1,882
Rent
-$1,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,882 income − $3,127 expenses = $1,245 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,080
Downpayment
20%
$69,600
Closing costs
1%
$3,480
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,882
Total Expenses
$3,127
Mortgage P&I
95%
$1,787
Property Taxes
15%
$283
Home Insurance
6%
$122
HOA
2%
$33
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$470