Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.63% first-year return on $99,102 initial cash invested.
-10.63%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$3,380
Rent
-$878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,380 income − $4,258 expenses = $878 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,102
Downpayment
20%
$77,240
Closing costs
1%
$3,862
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,380
Total Expenses
$4,258
Mortgage P&I
57%
$1,921
Property Taxes
17%
$566
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845