Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.33% first-year return on $96,162 initial cash invested.
-13.33%
Cash On Cash
2.96%
Cap Rate
0.48
DSCR
$2,306
Rent
-$1,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,306 income − $3,374 expenses = $1,068 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,162
Downpayment
20%
$74,440
Closing costs
1%
$3,722
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,306
Total Expenses
$3,374
Mortgage P&I
82%
$1,894
Property Taxes
10%
$241
Home Insurance
6%
$133
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576