Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.68% first-year return on $99,585 initial cash invested.
-7.68%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$3,121
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,121 income − $3,758 expenses = $637 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,585
Downpayment
20%
$77,700
Closing costs
1%
$3,885
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,121
Total Expenses
$3,758
Mortgage P&I
62%
$1,925
Property Taxes
6%
$195
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780