Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.18% first-year return on $97,905 initial cash invested.
-25.18%
Cash On Cash
-0.38%
Cap Rate
-0.06
DSCR
$129
Rent
-$2,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$129 income − $2,183 expenses = $2,054 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,905
Downpayment
20%
$76,100
Closing costs
1%
$3,805
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$129
Total Expenses
$2,183
Mortgage P&I
1496%
$1,930
Property Taxes
43%
$56
Home Insurance
105%
$136
HOA
0%
$0
Property Management
15%
$19
CapEx
4%
$5
Vacancy
0%
$0
Maintenance
4%
$5
Other
25%
$32