Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.98% first-year return on $97,800 initial cash invested.
-5.98%
Cash On Cash
4.89%
Cap Rate
0.82
DSCR
$3,499
Rent
-$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,499 income − $3,986 expenses = $487 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,499
Total Expenses
$3,986
Mortgage P&I
54%
$1,897
Property Taxes
8%
$276
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875