Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.53% first-year return on $97,611 initial cash invested.
-17.53%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$1,897
Rent
-$1,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,897 income − $3,323 expenses = $1,426 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,611
Downpayment
20%
$75,820
Closing costs
1%
$3,791
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,897
Total Expenses
$3,323
Mortgage P&I
99%
$1,874
Property Taxes
22%
$416
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474