Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.21% first-year return on $91,590 initial cash invested.
-13.21%
Cash On Cash
3.25%
Cap Rate
0.53
DSCR
$2,326
Rent
-$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,326 income − $3,334 expenses = $1,008 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,326
Total Expenses
$3,334
Mortgage P&I
83%
$1,941
Property Taxes
4%
$93
Home Insurance
6%
$133
HOA
2%
$50
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582