Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.8% first-year return on $99,480 initial cash invested.
-2.8%
Cash On Cash
5.85%
Cap Rate
0.96
DSCR
$4,050
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,050 income − $4,282 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,480
Downpayment
20%
$77,600
Closing costs
1%
$3,880
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,050
Total Expenses
$4,282
Mortgage P&I
48%
$1,961
Property Taxes
6%
$237
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012