Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.34% first-year return on $96,456 initial cash invested.
-8.34%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$2,996
Rent
-$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,996 income − $3,666 expenses = $670 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,456
Downpayment
20%
$74,720
Closing costs
1%
$3,736
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$3,666
Mortgage P&I
62%
$1,865
Property Taxes
8%
$227
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749