Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.88% first-year return on $97,170 initial cash invested.
-8.88%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$3,092
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $3,811 expenses = $719 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,170
Downpayment
20%
$75,400
Closing costs
1%
$3,770
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$3,811
Mortgage P&I
60%
$1,870
Property Taxes
10%
$316
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773