Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.71% first-year return on $96,960 initial cash invested.
-10.71%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$3,415
Rent
-$865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,415 income − $4,280 expenses = $865 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,960
Downpayment
20%
$75,200
Closing costs
1%
$3,760
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,415
Total Expenses
$4,280
Mortgage P&I
56%
$1,919
Property Taxes
17%
$589
Home Insurance
4%
$132
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854