Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.73% first-year return on $96,225 initial cash invested.
-14.73%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$1,958
Rent
-$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,958 income − $3,139 expenses = $1,181 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,225
Downpayment
20%
$74,500
Closing costs
1%
$3,725
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,958
Total Expenses
$3,139
Mortgage P&I
96%
$1,887
Property Taxes
9%
$177
Home Insurance
7%
$135
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490