Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.81% first-year return on $98,052 initial cash invested.
-4.81%
Cash On Cash
5.22%
Cap Rate
0.87
DSCR
$3,715
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,715 income − $4,108 expenses = $393 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,052
Downpayment
20%
$76,240
Closing costs
1%
$3,812
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,715
Total Expenses
$4,108
Mortgage P&I
51%
$1,901
Property Taxes
8%
$287
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$557
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$929