Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.24% first-year return on $96,351 initial cash invested.
-22.24%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$1,110
Rent
-$1,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,110 income − $2,896 expenses = $1,786 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,351
Downpayment
20%
$74,620
Closing costs
1%
$3,731
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,110
Total Expenses
$2,896
Mortgage P&I
166%
$1,839
Property Taxes
30%
$334
Home Insurance
12%
$133
HOA
5%
$58
Property Management
15%
$166
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$278