Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.71% first-year return on $97,926 initial cash invested.
-22.71%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$1,876
Rent
-$1,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,876 income − $3,729 expenses = $1,853 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,926
Downpayment
20%
$76,120
Closing costs
1%
$3,806
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,876
Total Expenses
$3,729
Mortgage P&I
100%
$1,882
Property Taxes
22%
$421
Home Insurance
7%
$136
HOA
21%
$390
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$469