Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.93% first-year return on $97,653 initial cash invested.
-16.93%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$2,283
Rent
-$1,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,283 income − $3,661 expenses = $1,378 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,653
Downpayment
20%
$75,860
Closing costs
1%
$3,793
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,283
Total Expenses
$3,661
Mortgage P&I
80%
$1,837
Property Taxes
26%
$594
Home Insurance
6%
$135
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571