Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.94% first-year return on $97,674 initial cash invested.
-17.94%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$2,176
Rent
-$1,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,176 income − $3,636 expenses = $1,460 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,674
Downpayment
20%
$75,880
Closing costs
1%
$3,794
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,176
Total Expenses
$3,636
Mortgage P&I
86%
$1,881
Property Taxes
27%
$578
Home Insurance
6%
$133
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544