Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.15% first-year return on $99,270 initial cash invested.
-8.15%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$3,029
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,029 income − $3,703 expenses = $674 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,270
Downpayment
20%
$77,400
Closing costs
1%
$3,870
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,029
Total Expenses
$3,703
Mortgage P&I
63%
$1,915
Property Taxes
7%
$199
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$757