Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.78% first-year return on $97,296 initial cash invested.
-19.78%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$2,604
Rent
-$1,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,604 income − $4,208 expenses = $1,604 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,296
Downpayment
20%
$75,520
Closing costs
1%
$3,776
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,604
Total Expenses
$4,208
Mortgage P&I
71%
$1,845
Property Taxes
37%
$973
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651