Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.49% first-year return on $96,078 initial cash invested.
-25.49%
Cash On Cash
-0.62%
Cap Rate
-0.11
DSCR
$1,068
Rent
-$2,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,068 income − $3,109 expenses = $2,041 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
$1,068
Total Expenses
$3,109
Mortgage P&I
169%
$1,807
Property Taxes
62%
$659
Home Insurance
12%
$130
HOA
0%
$0
Property Management
15%
$160
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$267