Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.49% first-year return on $97,422 initial cash invested.
-24.49%
Cash On Cash
-0.09%
Cap Rate
-0.02
DSCR
$1,821
Rent
-$1,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,821 income − $3,809 expenses = $1,988 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,422
Downpayment
20%
$75,640
Closing costs
1%
$3,782
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,821
Total Expenses
$3,809
Mortgage P&I
104%
$1,886
Property Taxes
46%
$834
Home Insurance
11%
$192
HOA
1%
$23
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$455