Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.33% first-year return on $98,367 initial cash invested.
-6.33%
Cash On Cash
4.84%
Cap Rate
0.81
DSCR
$3,903
Rent
-$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,903 income − $4,422 expenses = $519 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
$3,903
Total Expenses
$4,422
Mortgage P&I
49%
$1,908
Property Taxes
12%
$472
Home Insurance
4%
$140
HOA
1%
$29
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976