Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.06% first-year return on $96,078 initial cash invested.
-14.06%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$3,113
Rent
-$1,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,113 income − $4,239 expenses = $1,126 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,078
Downpayment
20%
$74,360
Closing costs
1%
$3,718
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,113
Total Expenses
$4,239
Mortgage P&I
59%
$1,830
Property Taxes
25%
$783
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$778