Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.14% first-year return on $98,829 initial cash invested.
-2.14%
Cash On Cash
5.88%
Cap Rate
0.99
DSCR
$4,161
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,161 income − $4,337 expenses = $176 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
$4,161
Total Expenses
$4,337
Mortgage P&I
46%
$1,896
Property Taxes
7%
$310
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040