Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.36% first-year return on $98,829 initial cash invested.
-4.36%
Cash On Cash
5.27%
Cap Rate
0.89
DSCR
$3,814
Rent
-$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,814 income − $4,173 expenses = $359 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,829
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,814
Total Expenses
$4,173
Mortgage P&I
50%
$1,896
Property Taxes
8%
$310
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954