Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.59% first-year return on $96,351 initial cash invested.
-23.59%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$904
Rent
-$1,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$904 income − $2,798 expenses = $1,894 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
$904
Total Expenses
$2,798
Mortgage P&I
203%
$1,839
Property Taxes
37%
$334
Home Insurance
15%
$133
HOA
6%
$58
Property Management
15%
$136
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$226