Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.39% first-year return on $92,550 initial cash invested.
-5.39%
Cash On Cash
4.97%
Cap Rate
0.84
DSCR
$3,346
Rent
-$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,346 income − $3,762 expenses = $416 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,346
Total Expenses
$3,762
Mortgage P&I
52%
$1,751
Property Taxes
8%
$281
Home Insurance
4%
$124
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836