Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.67% first-year return on $102k initial cash invested.
-18.67%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$1,863
Rent
-$1,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,863 income − $3,450 expenses = $1,587 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$74,300
Closing costs
1%
$3,715
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$1,863
Total Expenses
$3,450
Mortgage P&I
98%
$1,824
Property Taxes
32%
$601
Home Insurance
7%
$130
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466