Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.35% first-year return on $99,060 initial cash invested.
-4.35%
Cash On Cash
5.39%
Cap Rate
0.9
DSCR
$4,155
Rent
-$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,155 income − $4,514 expenses = $359 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,060
Downpayment
20%
$77,200
Closing costs
1%
$3,860
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,155
Total Expenses
$4,514
Mortgage P&I
46%
$1,926
Property Taxes
11%
$456
Home Insurance
3%
$138
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,039