Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.26% first-year return on $97,716 initial cash invested.
-8.26%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$3,389
Rent
-$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,389 income − $4,062 expenses = $673 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,716
Downpayment
20%
$75,920
Closing costs
1%
$3,796
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,389
Total Expenses
$4,062
Mortgage P&I
55%
$1,871
Property Taxes
13%
$424
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$847