Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.49% first-year return on $98,409 initial cash invested.
-9.49%
Cash On Cash
4.12%
Cap Rate
0.67
DSCR
$3,306
Rent
-$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $4,084 expenses = $778 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,409
Downpayment
20%
$76,580
Closing costs
1%
$3,829
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,306
Total Expenses
$4,084
Mortgage P&I
59%
$1,962
Property Taxes
12%
$401
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826