Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.95% first-year return on $97,254 initial cash invested.
-3.95%
Cash On Cash
5.3%
Cap Rate
0.9
DSCR
$3,520
Rent
-$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,520 income − $3,840 expenses = $320 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,254
Downpayment
20%
$75,480
Closing costs
1%
$3,774
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,520
Total Expenses
$3,840
Mortgage P&I
52%
$1,846
Property Taxes
5%
$169
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880