Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.4% first-year return on $99,039 initial cash invested.
-6.4%
Cash On Cash
4.67%
Cap Rate
0.79
DSCR
$3,308
Rent
-$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,308 income − $3,836 expenses = $528 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,039
Downpayment
20%
$77,180
Closing costs
1%
$3,859
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,308
Total Expenses
$3,836
Mortgage P&I
57%
$1,898
Property Taxes
4%
$116
Home Insurance
4%
$135
HOA
3%
$100
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$827