Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.71% first-year return on $97,569 initial cash invested.
-20.71%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$1,684
Rent
-$1,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,684 income − $3,368 expenses = $1,684 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,569
Downpayment
20%
$75,780
Closing costs
1%
$3,789
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,684
Total Expenses
$3,368
Mortgage P&I
115%
$1,941
Property Taxes
29%
$484
Home Insurance
8%
$135
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$421