Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.54% first-year return on $96,960 initial cash invested.
-13.54%
Cash On Cash
3.01%
Cap Rate
0.49
DSCR
$2,974
Rent
-$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,974 income − $4,068 expenses = $1,094 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
$2,974
Total Expenses
$4,068
Mortgage P&I
65%
$1,919
Property Taxes
20%
$589
Home Insurance
4%
$132
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744