Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.14% first-year return on $96,435 initial cash invested.
-15.14%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$2,322
Rent
-$1,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $3,539 expenses = $1,217 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,322
Total Expenses
$3,539
Mortgage P&I
82%
$1,907
Property Taxes
16%
$364
Home Insurance
6%
$133
HOA
1%
$21
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580