Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.48% first-year return on $99,753 initial cash invested.
-1.48%
Cash On Cash
6.07%
Cap Rate
1.03
DSCR
$4,384
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,384 income − $4,507 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,753
Downpayment
20%
$77,860
Closing costs
1%
$3,893
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,384
Total Expenses
$4,507
Mortgage P&I
44%
$1,917
Property Taxes
8%
$350
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$658
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,096