Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.73% first-year return on $96,582 initial cash invested.
-9.73%
Cash On Cash
3.81%
Cap Rate
0.65
DSCR
$3,333
Rent
-$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $4,116 expenses = $783 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,582
Downpayment
20%
$74,840
Closing costs
1%
$3,742
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,333
Total Expenses
$4,116
Mortgage P&I
55%
$1,838
Property Taxes
10%
$349
Home Insurance
4%
$136
HOA
6%
$194
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833