Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.87% first-year return on $96,477 initial cash invested.
-8.87%
Cash On Cash
4.21%
Cap Rate
0.69
DSCR
$3,110
Rent
-$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,110 income − $3,823 expenses = $713 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,477
Downpayment
20%
$74,740
Closing costs
1%
$3,737
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,110
Total Expenses
$3,823
Mortgage P&I
61%
$1,900
Property Taxes
9%
$290
Home Insurance
5%
$140
HOA
0%
$1
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778