Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.16% first-year return on $97,401 initial cash invested.
-6.16%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$3,184
Rent
-$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,184 income − $3,684 expenses = $500 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
$3,184
Total Expenses
$3,684
Mortgage P&I
60%
$1,920
Property Taxes
3%
$106
Home Insurance
4%
$130
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796