Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.65% first-year return on $99,354 initial cash invested.
-3.65%
Cash On Cash
5.58%
Cap Rate
0.93
DSCR
$4,313
Rent
-$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,313 income − $4,615 expenses = $302 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,354
Downpayment
20%
$77,480
Closing costs
1%
$3,874
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,313
Total Expenses
$4,615
Mortgage P&I
45%
$1,931
Property Taxes
11%
$476
Home Insurance
3%
$137
HOA
0%
$0
Property Management
15%
$647
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,078