Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.78% first-year return on $97,107 initial cash invested.
-10.78%
Cash On Cash
4.25%
Cap Rate
0.64
DSCR
$3,161
Rent
-$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,161 income − $4,033 expenses = $872 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,107
Downpayment
20%
$75,340
Closing costs
1%
$3,767
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,161
Total Expenses
$4,033
Mortgage P&I
66%
$2,081
Property Taxes
9%
$272
Home Insurance
4%
$136
HOA
1%
$28
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790