Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.2% first-year return on $97,380 initial cash invested.
-13.2%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$2,322
Rent
-$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $3,393 expenses = $1,071 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,380
Downpayment
20%
$75,600
Closing costs
1%
$3,780
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,322
Total Expenses
$3,393
Mortgage P&I
84%
$1,942
Property Taxes
7%
$154
Home Insurance
6%
$132
HOA
2%
$51
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580