Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.61% first-year return on $96,540 initial cash invested.
-4.61%
Cash On Cash
5.03%
Cap Rate
0.87
DSCR
$3,279
Rent
-$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $3,650 expenses = $371 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,540
Downpayment
20%
$74,800
Closing costs
1%
$3,740
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$3,650
Mortgage P&I
55%
$1,809
Property Taxes
4%
$136
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820