Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.49% first-year return on $97,002 initial cash invested.
-27.49%
Cash On Cash
-0.94%
Cap Rate
-0.16
DSCR
$1,215
Rent
-$2,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,215 income − $3,437 expenses = $2,222 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,002
Downpayment
20%
$75,240
Closing costs
1%
$3,762
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,215
Total Expenses
$3,437
Mortgage P&I
155%
$1,878
Property Taxes
69%
$842
Home Insurance
11%
$133
HOA
0%
$0
Property Management
15%
$182
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$304