Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.76% first-year return on $97,212 initial cash invested.
-3.76%
Cash On Cash
5.45%
Cap Rate
0.91
DSCR
$3,520
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,520 income − $3,825 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,520
Total Expenses
$3,825
Mortgage P&I
53%
$1,878
Property Taxes
3%
$116
Home Insurance
4%
$133
HOA
0%
$8
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880