Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.22% first-year return on $99,333 initial cash invested.
-7.22%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$3,043
Rent
-$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,043 income − $3,641 expenses = $598 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,333
Downpayment
20%
$77,460
Closing costs
1%
$3,873
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,043
Total Expenses
$3,641
Mortgage P&I
64%
$1,939
Property Taxes
3%
$103
Home Insurance
5%
$138
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761