Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.35% first-year return on $97,653 initial cash invested.
-4.35%
Cash On Cash
5.35%
Cap Rate
0.89
DSCR
$3,521
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,521 income − $3,875 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,653
Downpayment
20%
$75,860
Closing costs
1%
$3,793
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,521
Total Expenses
$3,875
Mortgage P&I
54%
$1,903
Property Taxes
4%
$147
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880