Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.48% first-year return on $96,960 initial cash invested.
-2.48%
Cash On Cash
6.08%
Cap Rate
0.99
DSCR
$4,351
Rent
-$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,351 income − $4,551 expenses = $200 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,960
Downpayment
20%
$75,200
Closing costs
1%
$3,760
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,351
Total Expenses
$4,551
Mortgage P&I
44%
$1,930
Property Taxes
9%
$394
Home Insurance
3%
$138
HOA
0%
$0
Property Management
15%
$653
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,088