Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.69% first-year return on $99,312 initial cash invested.
-5.69%
Cash On Cash
5.01%
Cap Rate
0.83
DSCR
$3,730
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,730 income − $4,201 expenses = $471 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,312
Downpayment
20%
$77,440
Closing costs
1%
$3,872
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,730
Total Expenses
$4,201
Mortgage P&I
52%
$1,939
Property Taxes
9%
$337
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932