Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.05% first-year return on $97,779 initial cash invested.
-4.05%
Cash On Cash
5.41%
Cap Rate
0.91
DSCR
$3,838
Rent
-$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,838 income − $4,168 expenses = $330 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,838
Total Expenses
$4,168
Mortgage P&I
49%
$1,888
Property Taxes
8%
$303
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960