Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.52% first-year return on $96,183 initial cash invested.
-22.52%
Cash On Cash
0.72%
Cap Rate
0.11
DSCR
$1,528
Rent
-$1,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,528 income − $3,333 expenses = $1,805 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,183
Downpayment
20%
$74,460
Closing costs
1%
$3,723
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,528
Total Expenses
$3,333
Mortgage P&I
129%
$1,967
Property Taxes
23%
$358
Home Insurance
9%
$140
HOA
9%
$135
Property Management
15%
$229
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$382