Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.33% first-year return on $96,981 initial cash invested.
-18.33%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$1,737
Rent
-$1,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,737 income − $3,218 expenses = $1,481 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,981
Downpayment
20%
$75,220
Closing costs
1%
$3,761
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,737
Total Expenses
$3,218
Mortgage P&I
112%
$1,950
Property Taxes
17%
$302
Home Insurance
8%
$133
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$434