Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.94% first-year return on $97,527 initial cash invested.
-6.94%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$3,067
Rent
-$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,067 income − $3,631 expenses = $564 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,527
Downpayment
20%
$75,740
Closing costs
1%
$3,787
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,067
Total Expenses
$3,631
Mortgage P&I
62%
$1,892
Property Taxes
3%
$105
Home Insurance
4%
$136
HOA
1%
$25
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767