Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.07% first-year return on $98,367 initial cash invested.
-5.07%
Cash On Cash
5.12%
Cap Rate
0.86
DSCR
$3,918
Rent
-$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,918 income − $4,334 expenses = $416 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
$3,918
Total Expenses
$4,334
Mortgage P&I
48%
$1,892
Property Taxes
10%
$376
Home Insurance
3%
$136
HOA
1%
$48
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980