Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.81% first-year return on $97,002 initial cash invested.
-10.81%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$2,756
Rent
-$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $3,630 expenses = $874 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,002
Downpayment
20%
$75,240
Closing costs
1%
$3,762
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,756
Total Expenses
$3,630
Mortgage P&I
69%
$1,908
Property Taxes
10%
$269
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689