Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.08% first-year return on $97,065 initial cash invested.
-10.08%
Cash On Cash
3.62%
Cap Rate
0.62
DSCR
$2,618
Rent
-$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,618 income − $3,433 expenses = $815 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,618
Total Expenses
$3,433
Mortgage P&I
71%
$1,846
Property Taxes
8%
$199
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654