Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.76% first-year return on $99,081 initial cash invested.
-8.76%
Cash On Cash
3.99%
Cap Rate
0.69
DSCR
$3,691
Rent
-$723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,691 income − $4,414 expenses = $723 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,081
Downpayment
20%
$77,220
Closing costs
1%
$3,861
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,691
Total Expenses
$4,414
Mortgage P&I
50%
$1,859
Property Taxes
18%
$646
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$923