Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.46% first-year return on $97,233 initial cash invested.
-0.46%
Cash On Cash
6.42%
Cap Rate
1.08
DSCR
$4,542
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,542 income − $4,579 expenses = $37 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,233
Downpayment
20%
$75,460
Closing costs
1%
$3,773
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,542
Total Expenses
$4,579
Mortgage P&I
41%
$1,873
Property Taxes
8%
$363
Home Insurance
3%
$135
HOA
1%
$27
Property Management
15%
$681
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136