Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.78% first-year return on $97,590 initial cash invested.
-8.78%
Cash On Cash
3.84%
Cap Rate
0.67
DSCR
$2,740
Rent
-$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,740 income − $3,454 expenses = $714 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,740
Total Expenses
$3,454
Mortgage P&I
66%
$1,817
Property Taxes
7%
$188
Home Insurance
5%
$133
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685