Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.21% first-year return on $99,690 initial cash invested.
-3.21%
Cash On Cash
5.77%
Cap Rate
0.95
DSCR
$4,119
Rent
-$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,119 income − $4,386 expenses = $267 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,119
Total Expenses
$4,386
Mortgage P&I
48%
$1,971
Property Taxes
6%
$251
Home Insurance
3%
$136
HOA
1%
$50
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030