Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.1% first-year return on $97,611 initial cash invested.
-17.1%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$1,856
Rent
-$1,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,856 income − $3,247 expenses = $1,391 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,611
Downpayment
20%
$75,820
Closing costs
1%
$3,791
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,856
Total Expenses
$3,247
Mortgage P&I
102%
$1,885
Property Taxes
18%
$332
Home Insurance
8%
$140
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464