Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.61% first-year return on $98,661 initial cash invested.
-3.61%
Cash On Cash
5.49%
Cap Rate
0.94
DSCR
$4,441
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,441 income − $4,738 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,661
Downpayment
20%
$76,820
Closing costs
1%
$3,841
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,441
Total Expenses
$4,738
Mortgage P&I
42%
$1,877
Property Taxes
13%
$598
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110