Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.51% first-year return on $92,508 initial cash invested.
-17.51%
Cash On Cash
1.44%
Cap Rate
0.25
DSCR
$1,197
Rent
-$1,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,197 income − $2,547 expenses = $1,350 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,508
Downpayment
20%
$70,960
Closing costs
1%
$3,548
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,197
Total Expenses
$2,547
Mortgage P&I
144%
$1,728
Property Taxes
10%
$118
Home Insurance
11%
$126
HOA
0%
$0
Property Management
15%
$180
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$299