Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.78% first-year return on $97,401 initial cash invested.
-9.78%
Cash On Cash
3.7%
Cap Rate
0.64
DSCR
$3,280
Rent
-$794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,280 income − $4,074 expenses = $794 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,401
Downpayment
20%
$75,620
Closing costs
1%
$3,781
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,280
Total Expenses
$4,074
Mortgage P&I
56%
$1,829
Property Taxes
15%
$500
Home Insurance
4%
$136
HOA
1%
$35
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820