Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.48% first-year return on $97,128 initial cash invested.
-13.48%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$2,008
Rent
-$1,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,008 income − $3,099 expenses = $1,091 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,128
Downpayment
20%
$75,360
Closing costs
1%
$3,768
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,008
Total Expenses
$3,099
Mortgage P&I
92%
$1,853
Property Taxes
7%
$148
Home Insurance
7%
$135
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502