Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.9% first-year return on $96,372 initial cash invested.
-15.9%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$1,872
Rent
-$1,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,872 income − $3,149 expenses = $1,277 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,372
Downpayment
20%
$74,640
Closing costs
1%
$3,732
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,872
Total Expenses
$3,149
Mortgage P&I
99%
$1,855
Property Taxes
14%
$262
Home Insurance
7%
$133
HOA
0%
$0
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468