Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.35% first-year return on $99,543 initial cash invested.
-6.35%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$3,579
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,579 income − $4,106 expenses = $527 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,543
Downpayment
20%
$77,660
Closing costs
1%
$3,883
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,579
Total Expenses
$4,106
Mortgage P&I
54%
$1,936
Property Taxes
9%
$314
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$895