Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.51% first-year return on $97,485 initial cash invested.
-26.51%
Cash On Cash
-0.91%
Cap Rate
-0.15
DSCR
$376
Rent
-$2,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$376 income − $2,530 expenses = $2,154 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,485
Downpayment
20%
$75,700
Closing costs
1%
$3,785
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$376
Total Expenses
$2,530
Mortgage P&I
493%
$1,853
Property Taxes
95%
$357
Home Insurance
37%
$140
HOA
0%
$0
Property Management
15%
$56
CapEx
4%
$15
Vacancy
0%
$0
Maintenance
4%
$15
Other
25%
$94