Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.04% first-year return on $96,414 initial cash invested.
-8.04%
Cash On Cash
4.18%
Cap Rate
0.71
DSCR
$2,870
Rent
-$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,870 income − $3,516 expenses = $646 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,414
Downpayment
20%
$74,680
Closing costs
1%
$3,734
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,870
Total Expenses
$3,516
Mortgage P&I
64%
$1,832
Property Taxes
5%
$153
Home Insurance
5%
$133
HOA
1%
$20
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718