Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.62% first-year return on $98,367 initial cash invested.
-8.62%
Cash On Cash
4.14%
Cap Rate
0.7
DSCR
$3,354
Rent
-$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,354 income − $4,061 expenses = $707 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,367
Downpayment
20%
$76,540
Closing costs
1%
$3,827
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,354
Total Expenses
$4,061
Mortgage P&I
56%
$1,892
Property Taxes
11%
$376
Home Insurance
4%
$136
HOA
1%
$48
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838