Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.98% first-year return on $97,023 initial cash invested.
-14.98%
Cash On Cash
2.28%
Cap Rate
0.39
DSCR
$1,978
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,978 income − $3,189 expenses = $1,211 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,023
Downpayment
20%
$75,260
Closing costs
1%
$3,763
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,978
Total Expenses
$3,189
Mortgage P&I
93%
$1,846
Property Taxes
13%
$263
Home Insurance
7%
$131
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494