Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.02% first-year return on $97,716 initial cash invested.
-4.02%
Cash On Cash
5.45%
Cap Rate
0.91
DSCR
$3,675
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,675 income − $4,002 expenses = $327 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,675
Total Expenses
$4,002
Mortgage P&I
52%
$1,903
Property Taxes
5%
$200
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919