Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.98% first-year return on $97,380 initial cash invested.
-9.98%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$2,660
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $3,470 expenses = $810 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,380
Downpayment
20%
$75,600
Closing costs
1%
$3,780
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,660
Total Expenses
$3,470
Mortgage P&I
71%
$1,885
Property Taxes
7%
$177
Home Insurance
5%
$132
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$665