Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.3% first-year return on $96,288 initial cash invested.
-13.3%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$2,399
Rent
-$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,399 income − $3,466 expenses = $1,067 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,288
Downpayment
20%
$74,560
Closing costs
1%
$3,728
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,399
Total Expenses
$3,466
Mortgage P&I
79%
$1,897
Property Taxes
12%
$284
Home Insurance
6%
$133
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600