Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.99% first-year return on $97,905 initial cash invested.
-4.99%
Cash On Cash
4.94%
Cap Rate
0.85
DSCR
$3,131
Rent
-$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,131 income − $3,538 expenses = $407 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,905
Downpayment
20%
$76,100
Closing costs
1%
$3,805
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,131
Total Expenses
$3,538
Mortgage P&I
59%
$1,849
Property Taxes
2%
$51
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$783