Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.83% first-year return on $97,170 initial cash invested.
-17.83%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$1,839
Rent
-$1,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,839 income − $3,283 expenses = $1,444 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,170
Downpayment
20%
$75,400
Closing costs
1%
$3,770
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,839
Total Expenses
$3,283
Mortgage P&I
101%
$1,859
Property Taxes
22%
$410
Home Insurance
6%
$117
HOA
1%
$13
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460