Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.07% first-year return on $91,758 initial cash invested.
-6.07%
Cash On Cash
5.09%
Cap Rate
0.83
DSCR
$3,427
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,427 income − $3,891 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,758
Downpayment
20%
$75,960
Closing costs
1%
$3,798
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,427
Total Expenses
$3,891
Mortgage P&I
57%
$1,938
Property Taxes
3%
$105
Home Insurance
4%
$136
HOA
2%
$67
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857