Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.39% first-year return on $97,611 initial cash invested.
-9.39%
Cash On Cash
4.1%
Cap Rate
0.67
DSCR
$3,275
Rent
-$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,275 income − $4,039 expenses = $764 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,611
Downpayment
20%
$75,820
Closing costs
1%
$3,791
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,275
Total Expenses
$4,039
Mortgage P&I
59%
$1,929
Property Taxes
5%
$156
Home Insurance
4%
$135
HOA
8%
$247
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819