Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.82% first-year return on $96,183 initial cash invested.
-22.82%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$811
Rent
-$1,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$811 income − $2,640 expenses = $1,829 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,183
Downpayment
20%
$74,460
Closing costs
1%
$3,723
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$811
Total Expenses
$2,640
Mortgage P&I
224%
$1,815
Property Taxes
31%
$253
Home Insurance
16%
$133
HOA
6%
$50
Property Management
15%
$122
CapEx
4%
$32
Vacancy
0%
$0
Maintenance
4%
$32
Other
25%
$203