Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.78% first-year return on $97,548 initial cash invested.
-18.78%
Cash On Cash
1.64%
Cap Rate
0.26
DSCR
$2,090
Rent
-$1,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,090 income − $3,617 expenses = $1,527 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,548
Downpayment
20%
$75,760
Closing costs
1%
$3,788
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,090
Total Expenses
$3,617
Mortgage P&I
94%
$1,962
Property Taxes
25%
$516
Home Insurance
6%
$135
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522