Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.22% first-year return on $99,165 initial cash invested.
-5.22%
Cash On Cash
5.16%
Cap Rate
0.86
DSCR
$3,767
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,767 income − $4,198 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,165
Downpayment
20%
$77,300
Closing costs
1%
$3,865
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,767
Total Expenses
$4,198
Mortgage P&I
52%
$1,942
Property Taxes
8%
$303
Home Insurance
4%
$144
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942