Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.09% first-year return on $97,779 initial cash invested.
-9.09%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$3,328
Rent
-$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $4,069 expenses = $741 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$4,069
Mortgage P&I
57%
$1,906
Property Taxes
7%
$231
Home Insurance
4%
$133
HOA
6%
$202
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832