Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.12% first-year return on $99,165 initial cash invested.
-10.12%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$2,660
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $3,496 expenses = $836 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,165
Downpayment
20%
$77,300
Closing costs
1%
$3,865
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,660
Total Expenses
$3,496
Mortgage P&I
73%
$1,949
Property Taxes
5%
$129
Home Insurance
5%
$142
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$665