Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.54% first-year return on $98,829 initial cash invested.
-7.54%
Cash On Cash
4.37%
Cap Rate
0.75
DSCR
$3,728
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,728 income − $4,349 expenses = $621 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,829
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,728
Total Expenses
$4,349
Mortgage P&I
50%
$1,873
Property Taxes
15%
$554
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932