Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.16% first-year return on $97,611 initial cash invested.
-8.16%
Cash On Cash
4.39%
Cap Rate
0.72
DSCR
$3,121
Rent
-$664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,121 income − $3,785 expenses = $664 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,611
Downpayment
20%
$75,820
Closing costs
1%
$3,791
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,121
Total Expenses
$3,785
Mortgage P&I
62%
$1,925
Property Taxes
7%
$224
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780