Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.68% first-year return on $96,477 initial cash invested.
-15.68%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$1,662
Rent
-$1,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,662 income − $2,923 expenses = $1,261 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,477
Downpayment
20%
$74,740
Closing costs
1%
$3,737
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,662
Total Expenses
$2,923
Mortgage P&I
115%
$1,914
Property Taxes
5%
$90
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$416