Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.22% first-year return on $98,850 initial cash invested.
-10.22%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$3,044
Rent
-$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $3,886 expenses = $842 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$3,886
Mortgage P&I
63%
$1,927
Property Taxes
12%
$362
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761