Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.41% first-year return on $99,249 initial cash invested.
-1.41%
Cash On Cash
5.97%
Cap Rate
1.02
DSCR
$4,011
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,011 income − $4,128 expenses = $117 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,249
Downpayment
20%
$77,380
Closing costs
1%
$3,869
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,011
Total Expenses
$4,128
Mortgage P&I
47%
$1,882
Property Taxes
5%
$183
Home Insurance
3%
$138
HOA
0%
$0
Property Management
15%
$602
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,003