Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.18% first-year return on $97,380 initial cash invested.
-18.18%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$2,361
Rent
-$1,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,361 income − $3,836 expenses = $1,475 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,380
Downpayment
20%
$75,600
Closing costs
1%
$3,780
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,361
Total Expenses
$3,836
Mortgage P&I
80%
$1,898
Property Taxes
27%
$632
Home Insurance
6%
$132
HOA
2%
$42
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590