Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.55% first-year return on $97,800 initial cash invested.
-9.55%
Cash On Cash
4.14%
Cap Rate
0.67
DSCR
$3,279
Rent
-$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $4,057 expenses = $778 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$4,057
Mortgage P&I
60%
$1,959
Property Taxes
12%
$391
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820