Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.55% first-year return on $97,905 initial cash invested.
-5.55%
Cash On Cash
4.89%
Cap Rate
0.83
DSCR
$3,569
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,569 income − $4,022 expenses = $453 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,905
Downpayment
20%
$76,100
Closing costs
1%
$3,805
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,569
Total Expenses
$4,022
Mortgage P&I
52%
$1,862
Property Taxes
7%
$256
Home Insurance
4%
$139
HOA
1%
$52
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892