Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.59% first-year return on $99,102 initial cash invested.
-9.59%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$3,547
Rent
-$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,547 income − $4,339 expenses = $792 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
$3,547
Total Expenses
$4,339
Mortgage P&I
54%
$1,921
Property Taxes
16%
$566
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$887