Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.6% first-year return on $97,800 initial cash invested.
-4.6%
Cash On Cash
5.24%
Cap Rate
0.89
DSCR
$4,025
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,025
Total Expenses
$4,400
Mortgage P&I
47%
$1,874
Property Taxes
11%
$461
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006