Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.5% first-year return on $97,485 initial cash invested.
-6.5%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$3,454
Rent
-$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,454 income − $3,982 expenses = $528 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,485
Downpayment
20%
$75,700
Closing costs
1%
$3,785
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,454
Total Expenses
$3,982
Mortgage P&I
55%
$1,886
Property Taxes
9%
$302
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864