Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.65% first-year return on $99,249 initial cash invested.
-7.65%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$3,470
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,470 income − $4,103 expenses = $633 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,249
Downpayment
20%
$77,380
Closing costs
1%
$3,869
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,470
Total Expenses
$4,103
Mortgage P&I
56%
$1,935
Property Taxes
11%
$367
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868