Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10% first-year return on $96,498 initial cash invested.
-10%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$2,882
Rent
-$804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,882 income − $3,686 expenses = $804 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,498
Downpayment
20%
$74,760
Closing costs
1%
$3,738
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,882
Total Expenses
$3,686
Mortgage P&I
65%
$1,877
Property Taxes
10%
$294
Home Insurance
5%
$133
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720