Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.09% first-year return on $97,842 initial cash invested.
-10.09%
Cash On Cash
4.45%
Cap Rate
0.67
DSCR
$3,138
Rent
-$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,138 income − $3,961 expenses = $823 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,842
Downpayment
20%
$76,040
Closing costs
1%
$3,802
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,138
Total Expenses
$3,961
Mortgage P&I
67%
$2,106
Property Taxes
7%
$212
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$784