Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.42% first-year return on $99,354 initial cash invested.
-7.42%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$3,710
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,710 income − $4,324 expenses = $614 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
$3,710
Total Expenses
$4,324
Mortgage P&I
52%
$1,931
Property Taxes
13%
$476
Home Insurance
4%
$137
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$928