Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.59% first-year return on $96,582 initial cash invested.
-14.59%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$2,581
Rent
-$1,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,581 income − $3,755 expenses = $1,174 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
$2,581
Total Expenses
$3,755
Mortgage P&I
71%
$1,838
Property Taxes
14%
$349
Home Insurance
5%
$136
HOA
8%
$194
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$645