Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.47% first-year return on $97,065 initial cash invested.
-10.47%
Cash On Cash
3.43%
Cap Rate
0.59
DSCR
$2,533
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,533 income − $3,380 expenses = $847 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,065
Downpayment
20%
$75,300
Closing costs
1%
$3,765
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,533
Total Expenses
$3,380
Mortgage P&I
72%
$1,821
Property Taxes
8%
$207
Home Insurance
5%
$137
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633