Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.45% first-year return on $99,039 initial cash invested.
-7.45%
Cash On Cash
4.7%
Cap Rate
0.77
DSCR
$4,002
Rent
-$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,002 income − $4,617 expenses = $615 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,039
Downpayment
20%
$77,180
Closing costs
1%
$3,859
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,002
Total Expenses
$4,617
Mortgage P&I
49%
$1,968
Property Taxes
15%
$599
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000