Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.93% first-year return on $97,485 initial cash invested.
-5.93%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$3,293
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,293 income − $3,775 expenses = $482 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,485
Downpayment
20%
$75,700
Closing costs
1%
$3,785
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,293
Total Expenses
$3,775
Mortgage P&I
57%
$1,887
Property Taxes
5%
$178
Home Insurance
4%
$129
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$823