Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.17% first-year return on $96,330 initial cash invested.
-9.17%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$3,507
Rent
-$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,507 income − $4,243 expenses = $736 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,507
Total Expenses
$4,243
Mortgage P&I
53%
$1,858
Property Taxes
16%
$566
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877