Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.57% first-year return on $96,330 initial cash invested.
-4.57%
Cash On Cash
5.39%
Cap Rate
0.88
DSCR
$3,600
Rent
-$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,600 income − $3,967 expenses = $367 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,330
Downpayment
20%
$74,600
Closing costs
1%
$3,730
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,600
Total Expenses
$3,967
Mortgage P&I
53%
$1,899
Property Taxes
4%
$140
Home Insurance
4%
$133
HOA
2%
$67
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900