Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.91% first-year return on $98,115 initial cash invested.
-9.91%
Cash On Cash
3.54%
Cap Rate
0.62
DSCR
$2,843
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,843 income − $3,653 expenses = $810 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,115
Downpayment
20%
$76,300
Closing costs
1%
$3,815
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,843
Total Expenses
$3,653
Mortgage P&I
64%
$1,821
Property Taxes
11%
$323
Home Insurance
5%
$144
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711