Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.87% first-year return on $97,632 initial cash invested.
-8.87%
Cash On Cash
4.15%
Cap Rate
0.68
DSCR
$2,772
Rent
-$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,772 income − $3,494 expenses = $722 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,632
Downpayment
20%
$75,840
Closing costs
1%
$3,792
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,772
Total Expenses
$3,494
Mortgage P&I
69%
$1,921
Property Taxes
4%
$102
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693