Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.32% first-year return on $96,036 initial cash invested.
-11.32%
Cash On Cash
3.34%
Cap Rate
0.57
DSCR
$2,750
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,750 income − $3,656 expenses = $906 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,036
Downpayment
20%
$74,320
Closing costs
1%
$3,716
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,750
Total Expenses
$3,656
Mortgage P&I
67%
$1,830
Property Taxes
13%
$359
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688