Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.09% first-year return on $99,501 initial cash invested.
-3.09%
Cash On Cash
5.81%
Cap Rate
0.96
DSCR
$4,565
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,565 income − $4,821 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,501
Downpayment
20%
$77,620
Closing costs
1%
$3,881
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,565
Total Expenses
$4,821
Mortgage P&I
43%
$1,952
Property Taxes
12%
$537
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$685
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,141