Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.78% first-year return on $96,078 initial cash invested.
-18.78%
Cash On Cash
1.8%
Cap Rate
0.28
DSCR
$2,308
Rent
-$1,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $3,812 expenses = $1,504 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,308
Total Expenses
$3,812
Mortgage P&I
85%
$1,970
Property Taxes
26%
$599
Home Insurance
6%
$136
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577