Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.43% first-year return on $96,540 initial cash invested.
-5.43%
Cash On Cash
4.96%
Cap Rate
0.84
DSCR
$3,593
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,593 income − $4,030 expenses = $437 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,540
Downpayment
20%
$74,800
Closing costs
1%
$3,740
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,593
Total Expenses
$4,030
Mortgage P&I
51%
$1,838
Property Taxes
9%
$337
Home Insurance
4%
$130
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898