Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.56% first-year return on $97,548 initial cash invested.
-13.56%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$2,302
Rent
-$1,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,302 income − $3,404 expenses = $1,102 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,548
Downpayment
20%
$75,760
Closing costs
1%
$3,788
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,302
Total Expenses
$3,404
Mortgage P&I
81%
$1,853
Property Taxes
14%
$312
Home Insurance
6%
$134
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576