Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.35% first-year return on $99,102 initial cash invested.
-11.35%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$2,439
Rent
-$937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,439 income − $3,376 expenses = $937 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
$2,439
Total Expenses
$3,376
Mortgage P&I
79%
$1,928
Property Taxes
6%
$136
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610