Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.09% first-year return on $99,165 initial cash invested.
-4.09%
Cash On Cash
5.27%
Cap Rate
0.91
DSCR
$4,132
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,132 income − $4,470 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,165
Downpayment
20%
$77,300
Closing costs
1%
$3,865
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,132
Total Expenses
$4,470
Mortgage P&I
45%
$1,869
Property Taxes
12%
$482
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,033