Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.11% first-year return on $97,590 initial cash invested.
-19.11%
Cash On Cash
1.51%
Cap Rate
0.24
DSCR
$1,537
Rent
-$1,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,537 income − $3,091 expenses = $1,554 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,537
Total Expenses
$3,091
Mortgage P&I
128%
$1,971
Property Taxes
16%
$250
Home Insurance
9%
$133
HOA
0%
$0
Property Management
15%
$231
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$384