Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.02% first-year return on $92,550 initial cash invested.
-26.02%
Cash On Cash
-0.79%
Cap Rate
-0.13
DSCR
$115
Rent
-$2,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$115 income − $2,122 expenses = $2,007 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.4%
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
$115
Total Expenses
$2,122
Mortgage P&I
1538%
$1,769
Property Taxes
129%
$148
Home Insurance
108%
$124
HOA
22%
$25
Property Management
15%
$17
CapEx
4%
$5
Vacancy
0%
$0
Maintenance
4%
$5
Other
25%
$29