Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.99% first-year return on $96,939 initial cash invested.
-4.99%
Cash On Cash
5.57%
Cap Rate
0.88
DSCR
$3,933
Rent
-$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,933 income − $4,336 expenses = $403 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,939
Downpayment
20%
$75,180
Closing costs
1%
$3,759
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,933
Total Expenses
$4,336
Mortgage P&I
51%
$1,992
Property Taxes
8%
$322
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$983