Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.43% first-year return on $96,120 initial cash invested.
-9.43%
Cash On Cash
3.65%
Cap Rate
0.63
DSCR
$2,582
Rent
-$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $3,337 expenses = $755 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,582
Total Expenses
$3,337
Mortgage P&I
69%
$1,784
Property Taxes
7%
$186
Home Insurance
5%
$128
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646