Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.98% first-year return on $97,590 initial cash invested.
-0.98%
Cash On Cash
6.16%
Cap Rate
1.04
DSCR
$3,939
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,939 income − $4,019 expenses = $80 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,939
Total Expenses
$4,019
Mortgage P&I
47%
$1,868
Property Taxes
3%
$123
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$985