Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.28% first-year return on $96,120 initial cash invested.
-19.28%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$1,498
Rent
-$1,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,498 income − $3,042 expenses = $1,544 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,120
Downpayment
20%
$74,400
Closing costs
1%
$3,720
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,498
Total Expenses
$3,042
Mortgage P&I
124%
$1,857
Property Taxes
22%
$336
Home Insurance
9%
$130
HOA
0%
$0
Property Management
15%
$225
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$374