Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.37% first-year return on $97,296 initial cash invested.
-16.37%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$3,139
Rent
-$1,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,139 income − $4,466 expenses = $1,327 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
$3,139
Total Expenses
$4,466
Mortgage P&I
59%
$1,845
Property Taxes
31%
$973
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785