Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.92% first-year return on $98,283 initial cash invested.
-5.92%
Cash On Cash
4.66%
Cap Rate
0.81
DSCR
$3,173
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,173 income − $3,658 expenses = $485 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,283
Downpayment
20%
$76,460
Closing costs
1%
$3,823
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,173
Total Expenses
$3,658
Mortgage P&I
58%
$1,844
Property Taxes
5%
$156
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793