Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.71% first-year return on $97,695 initial cash invested.
-10.71%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$3,098
Rent
-$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $3,970 expenses = $872 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,695
Downpayment
20%
$75,900
Closing costs
1%
$3,795
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,098
Total Expenses
$3,970
Mortgage P&I
63%
$1,948
Property Taxes
13%
$400
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774