Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.83% first-year return on $97,590 initial cash invested.
-12.83%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$3,068
Rent
-$1,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,068 income − $4,111 expenses = $1,043 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$4,111
Mortgage P&I
62%
$1,888
Property Taxes
20%
$617
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767