Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.33% first-year return on $96,393 initial cash invested.
-22.33%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$1,172
Rent
-$1,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,172 income − $2,966 expenses = $1,794 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,393
Downpayment
20%
$74,660
Closing costs
1%
$3,733
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,172
Total Expenses
$2,966
Mortgage P&I
163%
$1,910
Property Taxes
24%
$279
Home Insurance
11%
$132
HOA
7%
$82
Property Management
15%
$176
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$293