Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.35% first-year return on $97,275 initial cash invested.
-11.35%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$2,685
Rent
-$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $3,605 expenses = $920 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,275
Downpayment
20%
$75,500
Closing costs
1%
$3,775
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$3,605
Mortgage P&I
71%
$1,895
Property Taxes
8%
$216
Home Insurance
5%
$130
HOA
3%
$76
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671