Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.98% first-year return on $97,296 initial cash invested.
-10.98%
Cash On Cash
3.35%
Cap Rate
0.57
DSCR
$2,145
Rent
-$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,145 income − $3,035 expenses = $890 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,296
Downpayment
20%
$75,520
Closing costs
1%
$3,776
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,145
Total Expenses
$3,035
Mortgage P&I
87%
$1,857
Property Taxes
1%
$15
Home Insurance
6%
$133
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536