Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.7% first-year return on $99,102 initial cash invested.
-10.7%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$2,536
Rent
-$884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $3,420 expenses = $884 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,102
Downpayment
20%
$77,240
Closing costs
1%
$3,862
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,536
Total Expenses
$3,420
Mortgage P&I
76%
$1,928
Property Taxes
5%
$136
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634