Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.78% first-year return on $96,225 initial cash invested.
-15.78%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$2,260
Rent
-$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,260 income − $3,525 expenses = $1,265 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,225
Downpayment
20%
$74,500
Closing costs
1%
$3,725
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,260
Total Expenses
$3,525
Mortgage P&I
81%
$1,840
Property Taxes
22%
$498
Home Insurance
5%
$103
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$565