Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.28% first-year return on $96,960 initial cash invested.
-14.28%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$2,490
Rent
-$1,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,490 income − $3,644 expenses = $1,154 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,960
Downpayment
20%
$75,200
Closing costs
1%
$3,760
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,490
Total Expenses
$3,644
Mortgage P&I
76%
$1,883
Property Taxes
16%
$392
Home Insurance
7%
$173
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622