Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.85% first-year return on $97,333 initial cash invested.
-13.85%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$2,301
Rent
-$1,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,301 income − $3,424 expenses = $1,123 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,333
Downpayment
20%
$75,555
Closing costs
1%
$3,778
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,301
Total Expenses
$3,424
Mortgage P&I
82%
$1,880
Property Taxes
13%
$308
Home Insurance
6%
$132
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575