Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.77% first-year return on $98,913 initial cash invested.
-3.77%
Cash On Cash
5.4%
Cap Rate
0.91
DSCR
$3,644
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,644 income − $3,955 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,913
Downpayment
20%
$77,060
Closing costs
1%
$3,853
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,644
Total Expenses
$3,955
Mortgage P&I
52%
$1,899
Property Taxes
5%
$166
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911