Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.8% first-year return on $96,918 initial cash invested.
-11.8%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$2,969
Rent
-$953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,969 income − $3,922 expenses = $953 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,918
Downpayment
20%
$75,160
Closing costs
1%
$3,758
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,969
Total Expenses
$3,922
Mortgage P&I
64%
$1,894
Property Taxes
16%
$472
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742