Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.75% first-year return on $98,535 initial cash invested.
-4.75%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$4,136
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,136 income − $4,526 expenses = $390 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,535
Downpayment
20%
$76,700
Closing costs
1%
$3,835
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,136
Total Expenses
$4,526
Mortgage P&I
46%
$1,899
Property Taxes
12%
$507
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,034