Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.21% first-year return on $96,603 initial cash invested.
-8.21%
Cash On Cash
4.45%
Cap Rate
0.72
DSCR
$3,138
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,138 income − $3,799 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,603
Downpayment
20%
$74,860
Closing costs
1%
$3,743
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,138
Total Expenses
$3,799
Mortgage P&I
61%
$1,922
Property Taxes
8%
$237
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$784