Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.06% first-year return on $96,183 initial cash invested.
-23.06%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$775
Rent
-$1,848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$775 income − $2,623 expenses = $1,848 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
$775
Total Expenses
$2,623
Mortgage P&I
234%
$1,815
Property Taxes
33%
$253
Home Insurance
17%
$133
HOA
6%
$50
Property Management
15%
$116
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$194