Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.23% first-year return on $96,519 initial cash invested.
-11.23%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$2,943
Rent
-$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,943 income − $3,846 expenses = $903 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,519
Downpayment
20%
$74,780
Closing costs
1%
$3,739
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,943
Total Expenses
$3,846
Mortgage P&I
62%
$1,835
Property Taxes
16%
$458
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736