Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.38% first-year return on $97,065 initial cash invested.
-4.38%
Cash On Cash
5.41%
Cap Rate
0.89
DSCR
$3,782
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $4,136 expenses = $354 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
$3,782
Total Expenses
$4,136
Mortgage P&I
50%
$1,900
Property Taxes
7%
$280
Home Insurance
4%
$133
HOA
0%
$8
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946