Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.74% first-year return on $96,603 initial cash invested.
-9.74%
Cash On Cash
3.98%
Cap Rate
0.65
DSCR
$2,993
Rent
-$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,993 income − $3,777 expenses = $784 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,603
Downpayment
20%
$74,860
Closing costs
1%
$3,743
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,993
Total Expenses
$3,777
Mortgage P&I
64%
$1,906
Property Taxes
8%
$250
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748