Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.68% first-year return on $96,267 initial cash invested.
-19.68%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$1,976
Rent
-$1,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,976 income − $3,555 expenses = $1,579 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,267
Downpayment
20%
$74,540
Closing costs
1%
$3,727
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,976
Total Expenses
$3,555
Mortgage P&I
93%
$1,838
Property Taxes
28%
$558
Home Insurance
7%
$133
HOA
4%
$78
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494