Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.97% first-year return on $99,165 initial cash invested.
-7.97%
Cash On Cash
4.38%
Cap Rate
0.72
DSCR
$3,001
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,001 income − $3,660 expenses = $659 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
$3,001
Total Expenses
$3,660
Mortgage P&I
65%
$1,949
Property Taxes
4%
$129
Home Insurance
5%
$142
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750