Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.5% first-year return on $96,393 initial cash invested.
-12.5%
Cash On Cash
3.27%
Cap Rate
0.53
DSCR
$2,299
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,299 income − $3,303 expenses = $1,004 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,393
Downpayment
20%
$74,660
Closing costs
1%
$3,733
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,299
Total Expenses
$3,303
Mortgage P&I
84%
$1,929
Property Taxes
6%
$134
Home Insurance
6%
$136
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575