Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.41% first-year return on $97,926 initial cash invested.
-12.41%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$2,452
Rent
-$1,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $3,465 expenses = $1,013 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,926
Downpayment
20%
$76,120
Closing costs
1%
$3,806
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,452
Total Expenses
$3,465
Mortgage P&I
78%
$1,912
Property Taxes
10%
$240
Home Insurance
6%
$136
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613