Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.39% first-year return on $95,910 initial cash invested.
-13.39%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$2,882
Rent
-$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,882 income − $3,952 expenses = $1,070 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,910
Downpayment
20%
$74,200
Closing costs
1%
$3,710
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,882
Total Expenses
$3,952
Mortgage P&I
64%
$1,844
Property Taxes
21%
$610
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720