Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.1% first-year return on $97,485 initial cash invested.
-26.1%
Cash On Cash
-0.79%
Cap Rate
-0.13
DSCR
$443
Rent
-$2,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$443 income − $2,563 expenses = $2,120 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
$443
Total Expenses
$2,563
Mortgage P&I
418%
$1,853
Property Taxes
81%
$357
Home Insurance
32%
$140
HOA
0%
$0
Property Management
15%
$66
CapEx
4%
$18
Vacancy
0%
$0
Maintenance
4%
$18
Other
25%
$111