Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.69% first-year return on $96,078 initial cash invested.
-11.69%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$2,589
Rent
-$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $3,525 expenses = $936 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,078
Downpayment
20%
$74,360
Closing costs
1%
$3,718
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,589
Total Expenses
$3,525
Mortgage P&I
72%
$1,853
Property Taxes
11%
$294
Home Insurance
5%
$135
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$647