Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.22% first-year return on $98,388 initial cash invested.
-10.22%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$3,220
Rent
-$838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,220 income − $4,058 expenses = $838 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,388
Downpayment
20%
$76,560
Closing costs
1%
$3,828
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,220
Total Expenses
$4,058
Mortgage P&I
59%
$1,908
Property Taxes
15%
$468
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805