Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.44% first-year return on $97,800 initial cash invested.
-7.44%
Cash On Cash
4.41%
Cap Rate
0.74
DSCR
$2,871
Rent
-$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,871 income − $3,477 expenses = $606 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,871
Total Expenses
$3,477
Mortgage P&I
66%
$1,888
Property Taxes
3%
$77
Home Insurance
5%
$133
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718