Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.67% first-year return on $97,443 initial cash invested.
-11.67%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$2,822
Rent
-$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $3,770 expenses = $948 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,443
Downpayment
20%
$75,660
Closing costs
1%
$3,783
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$3,770
Mortgage P&I
67%
$1,879
Property Taxes
14%
$401
Home Insurance
5%
$135
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706