Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.34% first-year return on $97,989 initial cash invested.
-6.34%
Cash On Cash
4.85%
Cap Rate
0.8
DSCR
$3,389
Rent
-$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,389 income − $3,907 expenses = $518 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,989
Downpayment
20%
$76,180
Closing costs
1%
$3,809
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,389
Total Expenses
$3,907
Mortgage P&I
57%
$1,920
Property Taxes
6%
$193
Home Insurance
4%
$126
HOA
1%
$41
Property Management
15%
$508
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$847