Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.47% first-year return on $97,800 initial cash invested.
-4.47%
Cash On Cash
5.45%
Cap Rate
0.89
DSCR
$3,682
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,682 income − $4,046 expenses = $364 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,682
Total Expenses
$4,046
Mortgage P&I
53%
$1,942
Property Taxes
5%
$202
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920