Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.17% first-year return on $97,548 initial cash invested.
-14.17%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$2,126
Rent
-$1,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $3,278 expenses = $1,152 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,126
Total Expenses
$3,278
Mortgage P&I
90%
$1,904
Property Taxes
10%
$217
Home Insurance
6%
$136
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532