Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.45% first-year return on $97,569 initial cash invested.
-7.45%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$3,307
Rent
-$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,307 income − $3,913 expenses = $606 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,569
Downpayment
20%
$75,780
Closing costs
1%
$3,789
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,307
Total Expenses
$3,913
Mortgage P&I
57%
$1,890
Property Taxes
9%
$300
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$827