Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.68% first-year return on $98,262 initial cash invested.
-4.68%
Cash On Cash
5.14%
Cap Rate
0.87
DSCR
$3,420
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,420 income − $3,803 expenses = $383 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,262
Downpayment
20%
$76,440
Closing costs
1%
$3,822
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,420
Total Expenses
$3,803
Mortgage P&I
55%
$1,884
Property Taxes
4%
$132
Home Insurance
4%
$145
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855