Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.01% first-year return on $97,548 initial cash invested.
-19.01%
Cash On Cash
1.58%
Cap Rate
0.25
DSCR
$2,054
Rent
-$1,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $3,599 expenses = $1,545 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
$2,054
Total Expenses
$3,599
Mortgage P&I
96%
$1,962
Property Taxes
25%
$516
Home Insurance
7%
$135
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514