Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.29% first-year return on $96,435 initial cash invested.
-13.29%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$2,169
Rent
-$1,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $3,237 expenses = $1,068 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,435
Downpayment
20%
$74,700
Closing costs
1%
$3,735
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,169
Total Expenses
$3,237
Mortgage P&I
86%
$1,864
Property Taxes
9%
$201
Home Insurance
6%
$131
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542