Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.71% first-year return on $95,889 initial cash invested.
-12.71%
Cash On Cash
3.41%
Cap Rate
0.54
DSCR
$2,771
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,771 income − $3,787 expenses = $1,016 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,889
Downpayment
20%
$74,180
Closing costs
1%
$3,709
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,771
Total Expenses
$3,787
Mortgage P&I
71%
$1,960
Property Taxes
14%
$377
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693