Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.49% first-year return on $98,388 initial cash invested.
-9.49%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$2,743
Rent
-$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,743 income − $3,521 expenses = $778 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,388
Downpayment
20%
$76,560
Closing costs
1%
$3,828
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,743
Total Expenses
$3,521
Mortgage P&I
68%
$1,878
Property Taxes
7%
$191
Home Insurance
5%
$135
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686