Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.72% first-year return on $96,351 initial cash invested.
-7.72%
Cash On Cash
4.54%
Cap Rate
0.75
DSCR
$3,745
Rent
-$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,745 income − $4,365 expenses = $620 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,351
Downpayment
20%
$74,620
Closing costs
1%
$3,731
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,745
Total Expenses
$4,365
Mortgage P&I
50%
$1,883
Property Taxes
15%
$554
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$936