Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.05% first-year return on $96,918 initial cash invested.
-14.05%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$2,620
Rent
-$1,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $3,755 expenses = $1,135 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
$2,620
Total Expenses
$3,755
Mortgage P&I
72%
$1,894
Property Taxes
18%
$472
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655