Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.99% first-year return on $98,367 initial cash invested.
-2.99%
Cash On Cash
5.77%
Cap Rate
0.96
DSCR
$4,431
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,431 income − $4,676 expenses = $245 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,367
Downpayment
20%
$76,540
Closing costs
1%
$3,827
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,431
Total Expenses
$4,676
Mortgage P&I
43%
$1,908
Property Taxes
11%
$472
Home Insurance
3%
$140
HOA
1%
$29
Property Management
15%
$665
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,108