Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.29% first-year return on $98,220 initial cash invested.
-11.29%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$2,703
Rent
-$924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $3,627 expenses = $924 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,220
Downpayment
20%
$76,400
Closing costs
1%
$3,820
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$3,627
Mortgage P&I
71%
$1,918
Property Taxes
9%
$253
Home Insurance
5%
$135
HOA
1%
$24
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676