Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.21% first-year return on $97,926 initial cash invested.
-14.21%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$2,021
Rent
-$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,021 income − $3,181 expenses = $1,160 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,926
Downpayment
20%
$76,120
Closing costs
1%
$3,806
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,021
Total Expenses
$3,181
Mortgage P&I
93%
$1,884
Property Taxes
12%
$236
Home Insurance
5%
$91
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$505