Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.44% first-year return on $99,543 initial cash invested.
-4.44%
Cash On Cash
5.6%
Cap Rate
0.9
DSCR
$4,040
Rent
-$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,040 income − $4,408 expenses = $368 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,543
Downpayment
20%
$77,660
Closing costs
1%
$3,883
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,040
Total Expenses
$4,408
Mortgage P&I
50%
$2,017
Property Taxes
8%
$313
Home Insurance
3%
$138
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010