Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.94% first-year return on $96,477 initial cash invested.
-3.94%
Cash On Cash
5.58%
Cap Rate
0.91
DSCR
$3,873
Rent
-$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $4,190 expenses = $317 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
$3,873
Total Expenses
$4,190
Mortgage P&I
49%
$1,900
Property Taxes
7%
$290
Home Insurance
4%
$140
HOA
0%
$1
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968