Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.01% first-year return on $96,540 initial cash invested.
-14.01%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$2,160
Rent
-$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $3,287 expenses = $1,127 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,540
Downpayment
20%
$74,800
Closing costs
1%
$3,740
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,160
Total Expenses
$3,287
Mortgage P&I
84%
$1,805
Property Taxes
14%
$313
Home Insurance
6%
$133
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540