Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.63% first-year return on $95,952 initial cash invested.
-9.63%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$2,771
Rent
-$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,771 income − $3,541 expenses = $770 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,952
Downpayment
20%
$74,240
Closing costs
1%
$3,712
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,771
Total Expenses
$3,541
Mortgage P&I
68%
$1,877
Property Taxes
7%
$199
Home Insurance
5%
$134
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693