Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.65% first-year return on $96,519 initial cash invested.
-15.65%
Cash On Cash
2.41%
Cap Rate
0.39
DSCR
$2,099
Rent
-$1,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,099 income − $3,358 expenses = $1,259 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,099
Total Expenses
$3,358
Mortgage P&I
92%
$1,925
Property Taxes
12%
$254
Home Insurance
6%
$131
HOA
2%
$40
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$525