Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.85% first-year return on $97,905 initial cash invested.
-8.85%
Cash On Cash
4.18%
Cap Rate
0.69
DSCR
$3,048
Rent
-$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $3,770 expenses = $722 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,905
Downpayment
20%
$76,100
Closing costs
1%
$3,805
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,048
Total Expenses
$3,770
Mortgage P&I
63%
$1,924
Property Taxes
8%
$253
Home Insurance
4%
$130
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762