Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.86% first-year return on $96,918 initial cash invested.
-5.86%
Cash On Cash
5%
Cap Rate
0.84
DSCR
$4,104
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,104 income − $4,577 expenses = $473 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
$4,104
Total Expenses
$4,577
Mortgage P&I
46%
$1,874
Property Taxes
15%
$602
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026