Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.51% first-year return on $97,107 initial cash invested.
-21.51%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$1,214
Rent
-$1,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,214 income − $2,955 expenses = $1,741 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,107
Downpayment
20%
$75,340
Closing costs
1%
$3,767
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,214
Total Expenses
$2,955
Mortgage P&I
159%
$1,925
Property Taxes
26%
$310
Home Insurance
11%
$136
HOA
0%
$0
Property Management
15%
$182
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$304