Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.85% first-year return on $97,947 initial cash invested.
-12.85%
Cash On Cash
3.27%
Cap Rate
0.52
DSCR
$2,450
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,450 income − $3,499 expenses = $1,049 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,947
Downpayment
20%
$76,140
Closing costs
1%
$3,807
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,450
Total Expenses
$3,499
Mortgage P&I
81%
$1,987
Property Taxes
9%
$214
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612