Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.58% first-year return on $96,435 initial cash invested.
-9.58%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$2,743
Rent
-$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,743 income − $3,513 expenses = $770 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
$2,743
Total Expenses
$3,513
Mortgage P&I
68%
$1,864
Property Taxes
7%
$201
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686