Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.75% first-year return on $96,435 initial cash invested.
-10.75%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$2,663
Rent
-$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,663 income − $3,527 expenses = $864 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,435
Downpayment
20%
$74,700
Closing costs
1%
$3,735
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,663
Total Expenses
$3,527
Mortgage P&I
71%
$1,890
Property Taxes
9%
$227
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666