Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.53% first-year return on $97,800 initial cash invested.
-0.53%
Cash On Cash
6.25%
Cap Rate
1.07
DSCR
$4,103
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,103 income − $4,146 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,103
Total Expenses
$4,146
Mortgage P&I
45%
$1,857
Property Taxes
5%
$187
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026