Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.05% first-year return on $97,170 initial cash invested.
-10.05%
Cash On Cash
3.63%
Cap Rate
0.62
DSCR
$3,166
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,166 income − $3,980 expenses = $814 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,170
Downpayment
20%
$75,400
Closing costs
1%
$3,770
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,166
Total Expenses
$3,980
Mortgage P&I
58%
$1,827
Property Taxes
15%
$481
Home Insurance
4%
$138
HOA
0%
$13
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792