Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.52% first-year return on $96,435 initial cash invested.
-15.52%
Cash On Cash
2.41%
Cap Rate
0.39
DSCR
$2,266
Rent
-$1,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,266 income − $3,513 expenses = $1,247 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
$2,266
Total Expenses
$3,513
Mortgage P&I
84%
$1,907
Property Taxes
16%
$364
Home Insurance
6%
$133
HOA
1%
$21
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566