Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.94% first-year return on $96,939 initial cash invested.
-9.94%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$2,780
Rent
-$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,780 income − $3,583 expenses = $803 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,780
Total Expenses
$3,583
Mortgage P&I
67%
$1,853
Property Taxes
9%
$261
Home Insurance
5%
$135
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$695