Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.34% first-year return on $97,275 initial cash invested.
-5.34%
Cash On Cash
5.02%
Cap Rate
0.85
DSCR
$3,642
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,642 income − $4,075 expenses = $433 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,275
Downpayment
20%
$75,500
Closing costs
1%
$3,775
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,642
Total Expenses
$4,075
Mortgage P&I
51%
$1,866
Property Taxes
9%
$330
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910