Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.66% first-year return on $97,065 initial cash invested.
-5.66%
Cash On Cash
5.05%
Cap Rate
0.83
DSCR
$3,581
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,581 income − $4,039 expenses = $458 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,065
Downpayment
20%
$75,300
Closing costs
1%
$3,765
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,581
Total Expenses
$4,039
Mortgage P&I
53%
$1,900
Property Taxes
8%
$280
Home Insurance
4%
$133
HOA
0%
$8
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$895