Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.34% first-year return on $96,918 initial cash invested.
-2.34%
Cash On Cash
5.97%
Cap Rate
1
DSCR
$4,650
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,650 income − $4,839 expenses = $189 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,918
Downpayment
20%
$75,160
Closing costs
1%
$3,758
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,650
Total Expenses
$4,839
Mortgage P&I
40%
$1,874
Property Taxes
13%
$602
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$698
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,162