Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.69% first-year return on $97,380 initial cash invested.
-7.69%
Cash On Cash
4.18%
Cap Rate
0.73
DSCR
$3,363
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,380
Downpayment
20%
$75,600
Closing costs
1%
$3,780
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$3,987
Mortgage P&I
54%
$1,805
Property Taxes
13%
$452
Home Insurance
3%
$115
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841