Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.05% first-year return on $97,065 initial cash invested.
-18.05%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$1,539
Rent
-$1,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,539 income − $2,999 expenses = $1,460 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,065
Downpayment
20%
$75,300
Closing costs
1%
$3,765
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,539
Total Expenses
$2,999
Mortgage P&I
125%
$1,923
Property Taxes
13%
$200
Home Insurance
9%
$136
HOA
0%
$0
Property Management
15%
$231
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$385