Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.07% first-year return on $97,485 initial cash invested.
-23.07%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$918
Rent
-$1,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$918 income − $2,792 expenses = $1,874 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
$918
Total Expenses
$2,792
Mortgage P&I
202%
$1,853
Property Taxes
39%
$357
Home Insurance
15%
$140
HOA
0%
$0
Property Management
15%
$138
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$230