Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.25% first-year return on $96,477 initial cash invested.
-15.25%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$1,731
Rent
-$1,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,731 income − $2,957 expenses = $1,226 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
$1,731
Total Expenses
$2,957
Mortgage P&I
111%
$1,914
Property Taxes
5%
$90
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$433