Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.9% first-year return on $96,393 initial cash invested.
-21.9%
Cash On Cash
0.64%
Cap Rate
0.1
DSCR
$1,237
Rent
-$1,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,237 income − $2,996 expenses = $1,759 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
$1,237
Total Expenses
$2,996
Mortgage P&I
154%
$1,910
Property Taxes
23%
$279
Home Insurance
11%
$132
HOA
7%
$82
Property Management
15%
$186
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$309