Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.54% first-year return on $102k initial cash invested.
-7.54%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$3,207
Rent
-$643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,207 income − $3,850 expenses = $643 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$74,560
Closing costs
1%
$3,728
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,207
Total Expenses
$3,850
Mortgage P&I
57%
$1,831
Property Taxes
10%
$336
Home Insurance
4%
$144
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802