Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.62% first-year return on $97,401 initial cash invested.
-4.62%
Cash On Cash
5.34%
Cap Rate
0.88
DSCR
$3,425
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,425 income − $3,800 expenses = $375 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,401
Downpayment
20%
$75,620
Closing costs
1%
$3,781
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,425
Total Expenses
$3,800
Mortgage P&I
56%
$1,920
Property Taxes
3%
$106
Home Insurance
4%
$130
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856