Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.55% first-year return on $97,401 initial cash invested.
-22.55%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$1,658
Rent
-$1,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,658 income − $3,488 expenses = $1,830 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,401
Downpayment
20%
$75,620
Closing costs
1%
$3,781
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,658
Total Expenses
$3,488
Mortgage P&I
110%
$1,816
Property Taxes
45%
$742
Home Insurance
8%
$135
HOA
0%
$0
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$414