Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.67% first-year return on $97,905 initial cash invested.
-24.67%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$208
Rent
-$2,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$208 income − $2,221 expenses = $2,013 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
$208
Total Expenses
$2,221
Mortgage P&I
928%
$1,930
Property Taxes
27%
$56
Home Insurance
65%
$136
HOA
0%
$0
Property Management
15%
$31
CapEx
4%
$8
Vacancy
0%
$0
Maintenance
4%
$8
Other
25%
$52