Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.75% first-year return on $96,057 initial cash invested.
-6.75%
Cash On Cash
5.38%
Cap Rate
0.81
DSCR
$3,517
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,517 income − $4,057 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,057
Downpayment
20%
$74,340
Closing costs
1%
$3,717
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,517
Total Expenses
$4,057
Mortgage P&I
59%
$2,067
Property Taxes
5%
$170
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879