Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.12% first-year return on $99,753 initial cash invested.
-1.12%
Cash On Cash
6.17%
Cap Rate
1.04
DSCR
$4,442
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,442 income − $4,535 expenses = $93 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
$4,442
Total Expenses
$4,535
Mortgage P&I
43%
$1,917
Property Taxes
8%
$350
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110