Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.91% first-year return on $96,204 initial cash invested.
-20.91%
Cash On Cash
1.07%
Cap Rate
0.17
DSCR
$1,834
Rent
-$1,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $3,510 expenses = $1,676 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,204
Downpayment
20%
$74,480
Closing costs
1%
$3,724
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,834
Total Expenses
$3,510
Mortgage P&I
105%
$1,934
Property Taxes
31%
$564
Home Insurance
7%
$133
HOA
0%
$0
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$458