Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.3% first-year return on $96,981 initial cash invested.
-16.3%
Cash On Cash
1.84%
Cap Rate
0.32
DSCR
$1,637
Rent
-$1,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,637 income − $2,954 expenses = $1,317 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,981
Downpayment
20%
$75,220
Closing costs
1%
$3,761
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,637
Total Expenses
$2,954
Mortgage P&I
112%
$1,830
Property Taxes
12%
$191
Home Insurance
8%
$135
HOA
1%
$13
Property Management
15%
$246
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$409