Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.31% first-year return on $97,212 initial cash invested.
-9.31%
Cash On Cash
3.9%
Cap Rate
0.67
DSCR
$3,428
Rent
-$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,428 income − $4,182 expenses = $754 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,212
Downpayment
20%
$75,440
Closing costs
1%
$3,772
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,428
Total Expenses
$4,182
Mortgage P&I
54%
$1,842
Property Taxes
16%
$560
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857