Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.14% first-year return on $96,981 initial cash invested.
-9.14%
Cash On Cash
4.2%
Cap Rate
0.69
DSCR
$3,792
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,792 income − $4,531 expenses = $739 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,981
Downpayment
20%
$75,220
Closing costs
1%
$3,761
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,792
Total Expenses
$4,531
Mortgage P&I
50%
$1,902
Property Taxes
18%
$675
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948