Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.87% first-year return on $96,078 initial cash invested.
-19.87%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$1,815
Rent
-$1,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,815 income − $3,406 expenses = $1,591 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,078
Downpayment
20%
$74,360
Closing costs
1%
$3,718
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,815
Total Expenses
$3,406
Mortgage P&I
100%
$1,807
Property Taxes
33%
$599
Home Insurance
7%
$128
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454