Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.47% first-year return on $97,044 initial cash invested.
-1.47%
Cash On Cash
6.08%
Cap Rate
1.03
DSCR
$4,372
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,372 income − $4,491 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,044
Downpayment
20%
$75,280
Closing costs
1%
$3,764
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,372
Total Expenses
$4,491
Mortgage P&I
42%
$1,850
Property Taxes
9%
$409
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,093