Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.1% first-year return on $98,073 initial cash invested.
-11.1%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$2,741
Rent
-$907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,741 income − $3,648 expenses = $907 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,073
Downpayment
20%
$76,260
Closing costs
1%
$3,813
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,741
Total Expenses
$3,648
Mortgage P&I
71%
$1,939
Property Taxes
8%
$224
Home Insurance
5%
$136
HOA
1%
$33
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685