Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.92% first-year return on $98,304 initial cash invested.
-1.92%
Cash On Cash
6.02%
Cap Rate
1
DSCR
$3,907
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,907 income − $4,064 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,304
Downpayment
20%
$76,480
Closing costs
1%
$3,824
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,907
Total Expenses
$4,064
Mortgage P&I
49%
$1,919
Property Taxes
3%
$132
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$977